In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Revenue from Operations | 19.6 | 189.8 | 430.2 | 877.9 | |
| Other Income | 1.3 | 1.4 | 2.2 | 2.4 | |
| Total Income | 20.9 | 191.2 | 432.5 | 880.2 | |
| Expenses | |||||
| + Cost of Materials Consumed | 50.4 | 94.2 | 394.8 | 632.5 | |
| + Changes in Inventories | -37.5 | 4.3 | -222.6 | -241.3 | |
| + Employee Benefit Expense | 12.5 | 19.1 | 32.4 | 39.8 | |
| + Finance Costs | 2.4 | 6.9 | 28.2 | 38.8 | |
| + Depreciation & Amortisation | 5.0 | 2.8 | 5.8 | 6.9 | |
| + Other Expenses | 14.9 | 31.3 | 76.8 | 147.9 | |
| Total Expenses | 47.7 | 158.7 | 315.4 | 624.6 | |
| EBITDA | -20.8 | 40.8 | 148.8 | 299.0 | |
| EBIT | -25.7 | 38.0 | 142.9 | 292.1 | |
| Profit | |||||
| PBT before Exceptional Items | -26.8 | 32.5 | 117.0 | 255.6 | |
| Pretax Income | -26.8 | 32.5 | 117.0 | 255.6 | |
| + Current Tax | 0.0 | 0.0 | 23.2 | 70.1 | |
| + Deferred Tax | -0.1 | -17.5 | 5.6 | -5.1 | |
| Tax Expense | -0.1 | -17.5 | 28.8 | 65.0 | |
| Net Income | -26.7 | 50.0 | 88.2 | 190.7 | |
| + Net Income — Continuing Ops | -26.7 | 50.0 | 88.2 | 190.7 | |
| + Other Comprehensive Income | 1.0 | -0.2 | -0.7 | -0.7 | |
| Total Comprehensive Income | -25.8 | 49.9 | 87.6 | 190.0 | |
| Net Income to Common | — | 50.2 | 87.7 | 190.7 | |
| Minority Interest | — | -0.2 | -0.1 | -0.0 | |
| Per Share | |||||
| Basic EPS | -16.61 | 29.97 | 52.71 | 113.54 | |
| Diluted EPS | -16.61 | 29.94 | 52.67 | 113.53 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | -0.2 | -0.7 | -0.7 | |
| + Items NOT to be Reclassified to P&L | 0.0 | -0.2 | -0.9 | — | |
| + Tax on Items NOT to be Reclassified | — | 0.0 | -0.2 | -0.2 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | — | — | — | |
| + Items to be Reclassified to P&L | 1.0 | 0.0 | — | — | |
| + Tax on Items to be Reclassified | — | 0.0 | 0.0 | -0.0 | |
| Comprehensive Income — Owners of Parent | -25.5 | 50.1 | 87.7 | — | |
| Comprehensive Income — Non-controlling Interests | -0.3 | -0.2 | -0.1 | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -16.61 | 29.97 | 52.71 | 113.54 | |
| Diluted EPS — Continuing Operations | -16.61 | 29.94 | 52.67 | 113.53 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 6.7 | 91.2 | 258.0 | 486.7 | |
| Gross Margin % | 34.20 | 48.05 | 59.98 | 55.44 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -26.8 | 32.5 | 117.0 | 255.6 | |
| Net Income Adj (tax-effected) | -26.7 | 50.0 | 88.2 | 190.7 | |
| EPS Adj | -16.61 | 29.97 | 52.71 | 113.54 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 16.8 | 16.8 | 16.8 | 16.8 | |