In ₹ Crore except Per Share 12 Months Ending | Q2 FY24 30/09/2023 | Q3 FY24 31/12/2023 | Q4 FY24 31/03/2024 | Q1 FY25 30/06/2024 | Q2 FY25 30/09/2024 | Q3 FY25 31/12/2024 | Q4 FY25 31/03/2025 | Q1 FY26 30/06/2025 | Q2 FY26 30/09/2025 | Q3 FY26 31/12/2025 | Q4 FY26 31/03/2026 | Q1 FY27 30/06/2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 11.5 | 10.1 | 7.8 | 9.7 | 14.5 | 1.4 | 7.2 | 14.6 | 25.4 | 10.2 | -3.5 | 14.9 | |
| Other Income | 0.1 | 0.1 | 0.0 | 0.5 | 0.1 | 2.0 | 1.3 | 6.9 | 9.8 | 2.8 | 3.3 | 3.6 | |
| Total Income | 11.6 | 10.2 | 7.9 | 10.2 | 14.6 | 3.3 | 8.5 | 21.4 | 35.2 | 13.0 | -0.2 | 18.5 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 1.4 | 0.8 | 0.8 | 0.9 | |
| + Finance Costs | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.1 | 1.9 | 1.9 | 4.1 | 2.3 | 2.0 | 2.1 | |
| + Depreciation & Amortisation | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.7 | 1.5 | 0.9 | 1.9 | 0.9 | 0.9 | 0.9 | |
| + Other Expenses | 1.4 | 1.4 | 9.8 | 5.8 | 3.9 | 29.1 | 1.3 | 1.3 | 24.4 | 2.3 | 2.0 | 1.4 | |
| Total Expenses | 2.3 | 2.4 | 10.8 | 6.7 | 5.2 | 31.6 | 5.4 | 4.9 | 31.7 | 6.3 | 5.8 | 5.4 | |
| EBITDA | 9.5 | 8.0 | -2.7 | 3.3 | 9.9 | -28.4 | 5.2 | 12.5 | -0.4 | 7.0 | -6.3 | 12.5 | |
| EBIT | 9.2 | 7.7 | -3.0 | 3.0 | 9.4 | -29.1 | 3.7 | 11.6 | -2.2 | 6.1 | -7.2 | 11.6 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 9.3 | 7.8 | -2.9 | 3.5 | 9.4 | -28.3 | 3.1 | 16.6 | 3.5 | 6.6 | -5.9 | 13.1 | |
| Pretax Income | 9.3 | 7.8 | -2.9 | 3.5 | 9.4 | -28.3 | 3.1 | 16.6 | 3.5 | 6.6 | -5.9 | 13.1 | |
| + Current Tax | 1.6 | 1.4 | -0.5 | 0.6 | 1.6 | 0.6 | -2.8 | 2.9 | 1.2 | 0.4 | -0.2 | 0.9 | |
| + Deferred Tax | 0.6 | 0.0 | 1.5 | 0.6 | 1.1 | 2.3 | 2.1 | -0.1 | 4.0 | 1.1 | -0.1 | 1.4 | |
| Tax Expense | 2.2 | 1.4 | 1.0 | 1.2 | 2.7 | 2.9 | -0.7 | 2.7 | 5.2 | 1.5 | -0.3 | 2.3 | |
| Net Income | 7.1 | 6.4 | -3.9 | 2.3 | 6.7 | -31.2 | 3.8 | 13.8 | -1.8 | 5.1 | -5.6 | 10.8 | |
| + Net Income — Continuing Ops | 7.1 | 6.4 | -3.9 | 2.3 | 6.7 | -31.2 | 3.8 | 13.8 | -1.8 | 5.1 | -5.6 | 10.8 | |
| + Other Comprehensive Income | 36.7 | 23.2 | 21.4 | -16.9 | 232.9 | -10.1 | 25.5 | 35.2 | 30.8 | 32.6 | -10.9 | -1.4 | |
| Total Comprehensive Income | 43.8 | 29.6 | 17.5 | -14.6 | 239.6 | -41.3 | 29.3 | 49.0 | 29.1 | 37.7 | -16.5 | 9.3 | |
| Per Share | |||||||||||||
| Basic EPS | 11.88 | 10.74 | -6.50 | 3.79 | 11.21 | -52.33 | 6.38 | 23.15 | -2.97 | 8.52 | -9.41 | 18.07 | |
| Diluted EPS | 11.88 | 10.74 | -6.50 | 3.79 | 11.21 | -52.33 | 6.38 | 23.15 | -2.97 | 8.52 | -9.41 | 18.07 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 25.5 | 35.2 | 30.8 | 32.6 | -10.9 | -1.4 | |
| + Items NOT to be Reclassified to P&L | 36.7 | 23.2 | 21.4 | -16.9 | 11.6 | -10.1 | 35.7 | 35.2 | 30.8 | 31.8 | -11.2 | -1.5 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 10.3 | -0.0 | -0.1 | -0.8 | -0.3 | -0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | -0.0 | 0.0 | -0.0 | -221.3 | -0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 11.88 | 10.74 | -6.50 | 3.79 | 11.21 | -52.33 | 6.38 | 23.15 | -2.97 | 8.52 | -9.41 | 18.07 | |
| Diluted EPS — Continuing Operations | 11.88 | 10.74 | -6.50 | 3.79 | 11.21 | -52.33 | 6.38 | 23.15 | -2.97 | 8.52 | -9.41 | 18.07 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 0.5 | — | 7.4 | — | 4.6 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 11.5 | 10.1 | 7.8 | 9.7 | 14.5 | 1.4 | 7.2 | 14.6 | 25.4 | 10.2 | -3.5 | 14.9 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 9.3 | 7.8 | -2.9 | 3.5 | 9.4 | -28.3 | 3.1 | 16.6 | 3.5 | 6.6 | -5.9 | 13.1 | |
| Net Income Adj (tax-effected) | 7.1 | 6.4 | -3.9 | 2.3 | 6.7 | -31.2 | 3.8 | 13.8 | -1.8 | 5.1 | -5.6 | 10.8 | |
| EPS Adj | 11.88 | 10.74 | -6.50 | 3.79 | 11.21 | -52.33 | 6.38 | 23.15 | -2.97 | 8.52 | -9.41 | 18.07 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | |