In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | |
|---|---|---|---|---|
| Revenue from Operations | 50.3 | 65.7 | 78.4 | |
| Other Income | 0.1 | 0.7 | 1.3 | |
| Total Income | 50.4 | 66.3 | 79.7 | |
| Expenses | ||||
| + Cost of Materials Consumed | 43.5 | 54.4 | 69.0 | |
| + Changes in Inventories | -0.4 | 1.0 | -0.7 | |
| + Employee Benefit Expense | 1.4 | 1.4 | 1.6 | |
| + Finance Costs | 1.0 | 0.8 | 0.8 | |
| + Depreciation & Amortisation | 0.3 | 0.2 | 0.2 | |
| + Other Expenses | 3.3 | 3.3 | 3.6 | |
| Total Expenses | 49.0 | 61.2 | 74.5 | |
| EBITDA | 2.5 | 5.6 | 5.0 | |
| EBIT | 2.2 | 5.3 | 4.8 | |
| Profit | ||||
| PBT before Exceptional Items | 1.4 | 5.2 | 5.2 | |
| Pretax Income | 1.4 | 5.2 | 5.2 | |
| + Current Tax | 0.4 | 1.0 | 1.3 | |
| + Deferred Tax | -0.0 | 0.1 | 0.0 | |
| Tax Expense | 0.3 | 1.1 | 1.3 | |
| Net Income | 1.0 | 4.1 | 3.9 | |
| + Net Income — Continuing Ops | 1.0 | 4.1 | 3.9 | |
| + Other Comprehensive Income | 0.0 | 0.0 | -0.4 | |
| Total Comprehensive Income | 1.0 | 4.1 | 3.5 | |
| Per Share | ||||
| Basic EPS | 0.75 | 1.56 | 1.02 | |
| Diluted EPS | 0.75 | 1.56 | 1.02 | |
| Other Comprehensive Income — detail | ||||
| + Other Comprehensive Income | — | — | -0.4 | |
| + Items NOT to be Reclassified to P&L | — | — | -0.4 | |
| Per Share — as-filed variants | ||||
| Basic EPS — Continuing Operations | 0.75 | 1.56 | 1.02 | |
| Diluted EPS — Continuing Operations | 0.75 | 1.56 | 1.02 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | ||||
| Gross Profit | 7.2 | 10.3 | 10.1 | |
| Gross Margin % | 14.33 | 15.66 | 12.91 | |
| Adjusted (ex-Exceptional Items) — derived | ||||
| Pretax Income (Adjusted, as filed) | 1.4 | 5.2 | 5.2 | |
| Net Income Adj (tax-effected) | 1.0 | 4.1 | 3.9 | |
| EPS Adj | 0.75 | 1.56 | 1.02 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | ||||
| Face Value | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 13.5 | 37.9 | 37.9 | |