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 | 14.4 | 8.9 | 9.5 | 6.5 | 15.7 | 12.9 | 13.9 | 13.6 | 25.4 | 10.2 | 0.1 | 0.3 | |
| Other Income | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 24.2 | 0.1 | 0.1 | |
| Total Income | 14.5 | 9.0 | 9.7 | 6.6 | 15.8 | 13.0 | 14.1 | 13.7 | 25.6 | 34.4 | 0.3 | 0.4 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 1.1 | 2.9 | 1.9 | 2.1 | 2.6 | 3.2 | 3.3 | 5.4 | 7.3 | 2.5 | 0.0 | 0.0 | |
| + Purchases of Stock-in-Trade | 2.9 | 2.7 | 2.5 | 2.0 | 2.1 | 5.0 | 5.2 | 2.2 | 5.1 | 2.7 | 0.0 | 0.0 | |
| + Changes in Inventories | 2.5 | -0.9 | 2.3 | -2.7 | 1.8 | -1.1 | -2.5 | -2.2 | 1.4 | 1.3 | 0.0 | 0.0 | |
| + Employee Benefit Expense | 2.6 | 2.7 | 2.5 | 3.0 | 2.8 | 3.4 | 3.7 | 4.1 | 4.9 | 2.0 | 0.0 | 0.0 | |
| + Finance Costs | 0.6 | 0.7 | 0.7 | 0.8 | 1.0 | 0.8 | 0.5 | 0.7 | 0.8 | 0.3 | 0.0 | 0.0 | |
| + Depreciation & Amortisation | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | |
| + Other Expenses | 4.7 | 4.2 | 4.4 | 4.5 | 6.0 | 5.4 | 13.6 | 6.2 | 7.0 | 2.8 | 0.2 | 0.1 | |
| Total Expenses | 14.6 | 12.3 | 14.4 | 9.9 | 16.6 | 16.8 | 23.7 | 16.7 | 26.7 | 11.7 | 0.5 | 0.2 | |
| EBITDA | 0.6 | -2.6 | -4.0 | -2.5 | 0.2 | -3.0 | -9.2 | -2.3 | -0.3 | -1.2 | -0.4 | 0.1 | |
| EBIT | 0.4 | -2.8 | -4.2 | -2.6 | 0.0 | -3.1 | -9.4 | -2.4 | -0.4 | -1.2 | -0.4 | 0.1 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | -0.0 | -3.4 | -4.8 | -3.2 | -0.8 | -3.8 | -9.6 | -3.0 | -1.0 | 22.7 | -0.2 | 0.2 | |
| Pretax Income | -0.0 | -3.4 | -4.8 | -3.2 | -0.8 | -3.8 | -9.6 | -3.0 | -1.0 | 22.7 | -0.2 | 0.2 | |
| + Current Tax | 1.3 | 0.1 | 0.0 | 0.0 | 2.1 | -1.1 | -0.9 | 0.0 | 1.7 | 0.1 | -0.6 | 0.0 | |
| + Deferred Tax | 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 Expense | 1.3 | 0.1 | 0.0 | 0.1 | 2.1 | -1.1 | -0.9 | 0.0 | 1.7 | 0.1 | -0.6 | 0.0 | |
| + Share of Associates & JVs | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -4.5 | -1.6 | |
| Net Income | -1.3 | -3.5 | -4.8 | -3.3 | -3.0 | -2.7 | -8.7 | -3.0 | -2.7 | 21.6 | -4.1 | -1.5 | |
| + Net Income — Continuing Ops | -1.3 | -3.5 | -4.8 | -3.3 | -3.0 | -2.7 | -8.7 | -3.0 | -2.7 | 22.7 | 0.3 | 0.1 | |
| + Other Comprehensive Income | 62.1 | 30.6 | -34.2 | 96.3 | 52.5 | -50.6 | 4.7 | 38.3 | -45.0 | -28.8 | -83.8 | 45.3 | |
| Total Comprehensive Income | 60.8 | 27.2 | -39.0 | 93.0 | 49.5 | -53.2 | -4.1 | 35.2 | -47.8 | -7.2 | -87.9 | 43.8 | |
| Net Income to Common | 0.3 | -2.3 | — | -2.2 | -1.6 | -1.3 | -7.5 | -1.6 | -0.7 | 22.4 | -4.1 | -1.5 | |
| Minority Interest | -1.6 | -1.2 | — | -1.1 | -1.3 | -1.4 | -1.2 | -1.5 | -2.1 | -0.8 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 0.26 | -2.31 | -3.29 | 2.22 | -1.64 | -1.28 | -7.51 | -1.57 | -0.65 | 22.43 | -4.14 | -1.46 | |
| Diluted EPS | 0.26 | -2.31 | -3.29 | 2.22 | -1.64 | -1.28 | -7.51 | -1.57 | -0.65 | 22.43 | -4.14 | -1.46 | |
| Revenue Detail — as filed | |||||||||||||
| + Sale of Products | 9.3 | 0.0 | 0.0 | 6.2 | 12.1 | — | 13.8 | 13.4 | 22.1 | 9.8 | 0.0 | 0.0 | |
| + Dividend Income | 5.0 | 0.2 | 0.0 | 0.0 | 3.4 | — | 0.0 | 0.0 | 3.2 | 0.2 | 0.0 | 0.0 | |
| + Net Gain on Fair Value Changes | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | |
| + Net Loss on Fair Value Changes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | |
| Expense Detail — as filed | |||||||||||||
| + Fees & Commission Expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | — | -0.2 | 0.1 | -0.0 | 0.0 | 0.0 | 0.1 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | 62.1 | 30.6 | -34.2 | 96.3 | 52.5 | — | 4.7 | 38.3 | -45.0 | -28.8 | -83.8 | 45.3 | |
| + Items NOT to be Reclassified to P&L | 65.3 | 32.3 | -15.2 | 102.6 | 57.5 | -55.5 | 19.4 | 41.6 | -48.4 | -32.6 | -91.8 | 45.8 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 14.7 | 3.4 | -3.4 | -3.8 | -8.1 | 0.5 | |
| + Tax on Items NOT to be Reclassified — alt tag | 3.2 | 1.6 | 19.1 | 6.4 | 5.1 | -4.9 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | — | — | — | — | — | — | — | — | — | -0.0 | — | |
| Comprehensive Income — Owners of Parent | 62.4 | 28.3 | -3.3 | 94.1 | 50.8 | -51.8 | -2.9 | 36.7 | -45.7 | -6.4 | -87.9 | 43.8 | |
| Comprehensive Income — Non-controlling Interests | -1.6 | -1.2 | -1.5 | -1.1 | -1.3 | -53.2 | -1.1 | -1.5 | -2.1 | -0.8 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.26 | -2.31 | -3.29 | 2.22 | -1.64 | -1.28 | -7.51 | -1.57 | -0.65 | 22.43 | -4.14 | -1.46 | |
| Diluted EPS — Continuing Operations | 0.26 | -2.31 | -3.29 | 2.22 | -1.64 | -1.28 | -7.51 | -1.57 | -0.65 | 22.43 | -4.14 | -1.46 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 7.9 | 4.2 | 2.8 | 5.1 | 9.2 | 5.8 | 7.9 | 8.1 | 11.6 | 3.7 | 0.1 | 0.3 | |
| Gross Margin % | 54.59 | 47.81 | 29.73 | 78.80 | 58.82 | 45.29 | 56.60 | 59.75 | 45.81 | 36.01 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | -0.0 | -3.4 | -4.8 | -3.2 | -0.8 | -3.8 | -9.6 | -3.0 | -1.0 | 22.7 | -0.2 | 0.2 | |
| Net Income Adj (tax-effected) | -1.3 | -3.5 | -4.8 | -3.3 | -3.0 | -2.7 | -8.7 | -3.0 | -2.7 | 21.6 | -4.1 | -1.5 | |
| EPS Adj | 0.26 | -2.31 | -3.29 | 2.22 | -1.64 | -1.28 | -7.51 | -1.57 | -0.65 | 22.43 | -4.14 | -1.46 | |
| 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 | |
| Interest Earned | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | — | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | |
| Paid Up Equity Capital | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | |