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 | 35.5 | 124.6 | 234.2 | 314.5 | |
| Other Income | 4.8 | 0.8 | 1.5 | 1.7 | |
| Total Income | 40.3 | 125.4 | 235.7 | 316.1 | |
| Expenses | |||||
| + Cost of Materials Consumed | 27.7 | 98.5 | 203.4 | 280.0 | |
| + Purchases of Stock-in-Trade | 2.4 | 4.0 | 4.9 | 4.9 | |
| + Changes in Inventories | 1.9 | 5.4 | 2.5 | -1.0 | |
| + Employee Benefit Expense | 1.3 | 2.5 | 3.3 | 4.1 | |
| + Finance Costs | 0.6 | 1.8 | 3.3 | 4.3 | |
| + Depreciation & Amortisation | 1.8 | 1.7 | 1.7 | 2.1 | |
| + Other Expenses | 3.4 | 8.0 | 9.7 | 13.1 | |
| Total Expenses | 39.2 | 121.9 | 228.7 | 307.5 | |
| EBITDA | -1.2 | 6.2 | 10.5 | 13.3 | |
| EBIT | -3.1 | 4.5 | 8.8 | 11.3 | |
| Profit | |||||
| PBT before Exceptional Items | 1.2 | 3.5 | 7.0 | 8.6 | |
| Pretax Income | 1.2 | 3.5 | 7.0 | 8.6 | |
| + Current Tax | 0.0 | 0.0 | 1.7 | 2.1 | |
| + Deferred Tax | -0.1 | -1.2 | 0.0 | 1.0 | |
| Tax Expense | -0.1 | -1.2 | 1.7 | 3.1 | |
| Net Income | 1.2 | 4.7 | 5.3 | 5.5 | |
| + Net Income — Continuing Ops | 1.2 | 4.7 | 5.3 | 5.5 | |
| Total Comprehensive Income | 1.2 | 4.7 | 5.3 | 5.5 | |
| Per Share | |||||
| Basic EPS | 0.45 | 3.46 | 1.65 | 2.36 | |
| Diluted EPS | 0.45 | 3.46 | 1.65 | 2.36 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 0.45 | 1.73 | 1.65 | 2.05 | |
| Diluted EPS — Continuing Operations | 0.45 | 1.73 | 1.65 | 2.05 | |
| Basic EPS — Discontinued Operations | 0.00 | 1.73 | 0.00 | 0.31 | |
| Diluted EPS — Discontinued Operations | 0.00 | 1.73 | 0.00 | 0.31 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 3.5 | 16.6 | 23.4 | 30.5 | |
| Gross Margin % | 9.89 | 13.36 | 9.99 | 9.71 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 1.2 | 3.5 | 7.0 | 8.6 | |
| Net Income Adj (tax-effected) | 1.2 | 4.7 | 5.3 | 5.5 | |
| EPS Adj | 0.45 | 3.46 | 1.65 | 2.36 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 | |
| Filed Debt Equity | 0.01 | 0.05 | 0.01 | 0.01 | |
| Filed Dscr | — | 0.05 | 0.00 | 0.00 | |
| Filed Iscr | — | 0.03 | 0.04 | 0.03 | |
| Paid Up Equity Capital | 13.6 | 13.6 | 13.6 | 13.6 | |