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 | 0.0 | 58.4 | 32.3 | 31.1 | 31.9 | 33.0 | 39.8 | 40.8 | 42.2 | 52.2 | 49.8 | 46.7 | |
| Other Income | 1.0 | 8.4 | 1.0 | 1.6 | 2.8 | 2.0 | 2.1 | 2.4 | 4.6 | 3.3 | 2.7 | 3.2 | |
| Total Income | 1.0 | 66.8 | 33.3 | 32.7 | 34.7 | 35.1 | 41.9 | 43.3 | 46.7 | 55.5 | 52.5 | 49.9 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 15.3 | 17.2 | 16.1 | 11.1 | 26.9 | 22.6 | 130.5 | 39.2 | 37.9 | 45.9 | 40.9 | 20.4 | |
| + Changes in Inventories | -15.3 | 25.9 | 6.3 | 10.3 | -6.2 | -4.1 | -104.6 | -14.6 | -13.5 | -16.5 | -13.2 | 3.5 | |
| + Employee Benefit Expense | 0.2 | 1.6 | 0.6 | 0.5 | 0.9 | 0.5 | 0.4 | 0.5 | 0.7 | 0.7 | 0.8 | 0.8 | |
| + Finance Costs | -0.0 | 2.3 | 2.5 | 3.0 | 3.9 | 4.6 | 4.6 | 5.1 | 5.3 | 7.9 | 6.7 | 8.3 | |
| + Depreciation & Amortisation | 0.0 | 0.1 | 1.1 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | |
| + Other Expenses | 0.9 | 6.4 | 3.4 | 2.9 | 2.7 | 4.9 | 3.3 | 3.7 | 7.2 | 4.1 | 3.8 | 3.9 | |
| Total Expenses | 1.2 | 53.5 | 30.0 | 29.1 | 29.4 | 29.9 | 35.5 | 35.1 | 39.0 | 43.5 | 40.4 | 38.4 | |
| EBITDA | -1.1 | 7.3 | 5.8 | 6.3 | 7.7 | 9.1 | 10.1 | 12.1 | 9.9 | 18.0 | 17.4 | 18.0 | |
| EBIT | -1.2 | 7.2 | 4.7 | 5.0 | 6.4 | 7.8 | 8.8 | 10.8 | 8.5 | 16.6 | 16.0 | 16.6 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | -0.2 | 13.4 | 3.3 | 3.6 | 5.3 | 5.2 | 6.3 | 8.1 | 7.7 | 12.0 | 12.0 | 11.5 | |
| Pretax Income | -0.2 | 13.4 | 3.3 | 3.6 | 5.3 | 5.2 | 6.3 | 8.1 | 7.7 | 12.0 | 12.0 | 11.5 | |
| + Current Tax | 0.0 | 1.5 | 0.0 | 1.2 | 1.7 | 1.6 | 2.0 | 2.5 | 2.4 | 3.3 | 2.9 | 2.5 | |
| + Deferred Tax | -0.0 | 0.2 | 1.0 | -0.1 | -0.1 | -0.2 | -0.4 | -0.2 | -0.0 | 0.5 | -0.2 | 0.4 | |
| Tax Expense | -0.0 | 1.7 | 1.0 | 1.1 | 1.6 | 1.4 | 1.7 | 2.3 | 2.4 | 3.9 | 2.6 | 2.9 | |
| + Share of Associates & JVs | -0.0 | -0.0 | -0.1 | -0.0 | -0.0 | -0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income | -0.1 | 11.6 | 2.2 | 2.6 | 3.7 | 3.7 | 4.7 | 5.8 | 5.3 | 8.2 | 9.4 | 8.6 | |
| + Net Income — Continuing Ops | -0.1 | 11.6 | 2.3 | 2.6 | 3.7 | 3.8 | 4.7 | 5.8 | 5.3 | 8.2 | 9.4 | 8.6 | |
| + 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 | -0.1 | 11.6 | 2.1 | 2.6 | 3.7 | 3.7 | 4.7 | 5.8 | 5.3 | 8.2 | 9.4 | 8.6 | |
| Net Income to Common | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 | 3.8 | 4.7 | 5.9 | 5.5 | 8.0 | 9.2 | 8.5 | |
| Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.1 | 0.1 | 0.2 | 0.1 | |
| Per Share | |||||||||||||
| Basic EPS | 0.00 | 0.30 | 0.06 | 0.06 | 0.09 | 0.10 | 0.12 | 0.15 | 0.14 | 0.20 | 0.24 | 0.21 | |
| Diluted EPS | 0.00 | 0.30 | 0.06 | 0.06 | 0.09 | 0.10 | 0.12 | 0.15 | 0.14 | 0.20 | 0.24 | 0.21 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | |
| + Items NOT to be Reclassified to P&L | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.0 | -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 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 | 3.7 | 4.7 | 5.9 | 5.5 | 8.0 | 9.2 | 8.5 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.1 | 0.1 | 0.2 | 0.1 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.00 | 0.30 | 0.06 | 0.06 | 0.09 | 0.10 | 0.12 | 0.15 | 0.14 | 0.20 | 0.24 | 0.21 | |
| Diluted EPS — Continuing Operations | 0.00 | 0.30 | 0.06 | 0.06 | 0.09 | 0.10 | 0.12 | 0.15 | 0.14 | 0.20 | 0.24 | 0.21 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 0.0 | 15.3 | 9.9 | 9.7 | 11.2 | 14.5 | 13.8 | 16.3 | 17.7 | 22.8 | 22.1 | 22.7 | |
| Gross Margin % | — | 26.21 | 30.70 | 31.24 | 35.16 | 43.93 | 34.82 | 39.86 | 42.06 | 43.72 | 44.34 | 48.70 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | -0.2 | 13.4 | 3.3 | 3.6 | 5.3 | 5.2 | 6.3 | 8.1 | 7.7 | 12.0 | 12.0 | 11.5 | |
| Net Income Adj (tax-effected) | -0.1 | 11.6 | 2.2 | 2.6 | 3.7 | 3.7 | 4.7 | 5.8 | 5.3 | 8.2 | 9.4 | 8.6 | |
| EPS Adj | 0.00 | 0.30 | 0.06 | 0.06 | 0.09 | 0.10 | 0.12 | 0.15 | 0.14 | 0.20 | 0.24 | 0.21 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | |