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 | 68.0 | 61.4 | 75.2 | 57.5 | 64.7 | 62.6 | 93.0 | 94.3 | 56.4 | 76.8 | 105.8 | 123.4 | |
| Other Income | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | |
| Total Income | 68.2 | 61.5 | 75.4 | 57.7 | 64.8 | 62.8 | 93.2 | 94.4 | 56.5 | 76.9 | 106.2 | 123.5 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 39.5 | 46.2 | 52.3 | 35.8 | 46.0 | 42.4 | 61.7 | 70.4 | 39.8 | 52.0 | 68.0 | 73.3 | |
| + Changes in Inventories | 4.4 | -9.1 | -6.0 | 4.4 | -1.1 | 2.8 | 6.0 | 1.2 | -0.6 | 0.9 | -0.1 | 1.0 | |
| + Employee Benefit Expense | 2.0 | 2.2 | 2.4 | 2.4 | 2.5 | 2.6 | 2.9 | 3.0 | 2.9 | 3.2 | 3.0 | 3.2 | |
| + Finance Costs | 2.6 | 2.6 | 3.1 | 2.4 | 2.7 | 2.8 | 3.5 | 2.5 | 3.1 | 2.9 | 2.8 | 2.6 | |
| + Depreciation & Amortisation | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | |
| + Other Expenses | 18.1 | 17.9 | 21.9 | 14.1 | 18.3 | 16.1 | 21.9 | 24.7 | 17.5 | 23.9 | 30.7 | 40.2 | |
| Total Expenses | 67.9 | 61.0 | 74.9 | 60.5 | 69.7 | 67.9 | 97.5 | 103.1 | 64.1 | 84.3 | 105.7 | 121.7 | |
| EBITDA | 4.0 | 4.2 | 4.6 | 0.8 | -1.1 | -1.2 | 0.5 | -4.9 | -3.2 | -3.2 | 4.2 | 5.7 | |
| EBIT | 2.7 | 2.9 | 3.4 | -0.5 | -2.3 | -2.5 | -0.9 | -6.2 | -4.6 | -4.6 | 2.9 | 4.3 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 0.2 | 0.5 | 0.4 | -2.8 | -4.9 | -5.2 | -4.3 | -8.7 | -7.6 | -7.4 | 0.5 | 1.8 | |
| Pretax Income | 0.2 | 0.5 | 0.4 | -2.8 | -4.9 | -5.2 | -4.3 | -8.7 | -7.6 | -7.4 | 0.5 | 1.8 | |
| + Deferred Tax | 0.1 | 0.1 | 0.3 | -0.8 | -1.2 | -1.5 | -1.4 | -2.5 | -2.0 | -2.3 | 3.2 | 0.6 | |
| Tax Expense | 0.1 | 0.1 | 0.3 | -0.8 | -1.2 | -1.5 | -1.4 | -2.5 | -2.0 | -2.3 | 3.2 | 0.6 | |
| Net Income | 0.2 | 0.4 | 0.1 | -2.0 | -3.7 | -3.7 | -2.8 | -6.2 | -5.6 | -5.1 | -2.7 | 1.3 | |
| + Net Income — Continuing Ops | 0.2 | 0.4 | 0.1 | -2.0 | -3.7 | -3.7 | -2.8 | -6.2 | -5.6 | -5.1 | -2.7 | 1.3 | |
| + Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Comprehensive Income | 0.2 | 0.4 | 0.1 | -2.0 | -3.7 | -3.7 | -2.8 | -6.2 | -5.6 | -5.1 | -2.7 | 1.3 | |
| Per Share | |||||||||||||
| Basic EPS | 0.10 | 0.21 | 0.08 | -1.15 | -2.15 | -2.15 | -1.65 | -3.61 | -3.28 | -2.99 | -1.56 | 0.75 | |
| Diluted EPS | 0.10 | 0.21 | 0.08 | -1.15 | -2.15 | -2.15 | -1.65 | -3.61 | -3.28 | -2.99 | -1.56 | 0.75 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | |
| + Items NOT to be Reclassified to P&L | — | — | 0.0 | — | — | — | — | — | — | — | 0.0 | — | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.10 | 0.21 | 0.08 | -1.15 | -2.15 | -2.15 | -1.65 | -3.61 | -3.28 | -2.99 | -1.56 | 0.75 | |
| Diluted EPS — Continuing Operations | 0.10 | 0.21 | 0.08 | -1.15 | -2.15 | -2.15 | -1.65 | -3.61 | -3.28 | -2.99 | -1.56 | 0.75 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||||||
| Related-party Transactions — During the Period | — | — | — | — | — | — | 12.8 | — | 3,46,464.1 | — | 3,74,763.4 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 24.1 | 24.3 | 28.9 | 17.3 | 19.8 | 17.5 | 25.4 | 22.8 | 17.2 | 23.9 | 37.9 | 49.1 | |
| Gross Margin % | 35.42 | 39.61 | 38.40 | 30.04 | 30.54 | 27.88 | 27.27 | 24.13 | 30.45 | 31.12 | 35.87 | 39.81 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 0.2 | 0.5 | 0.4 | -2.8 | -4.9 | -5.2 | -4.3 | -8.7 | -7.6 | -7.4 | 0.5 | 1.8 | |
| Net Income Adj (tax-effected) | 0.2 | 0.4 | 0.1 | -2.0 | -3.7 | -3.7 | -2.8 | -6.2 | -5.6 | -5.1 | -2.7 | 1.3 | |
| EPS Adj | 0.10 | 0.21 | 0.08 | -1.15 | -2.15 | -2.15 | -1.65 | -3.61 | -3.28 | -2.99 | -1.56 | 0.75 | |
| 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 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | |