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 | 8.5 | 27.2 | 89.7 | 118.1 | |
| Other Income | 8.2 | 11.4 | 23.3 | 45.3 | |
| Total Income | 16.7 | 38.6 | 113.0 | 163.5 | |
| Expenses | |||||
| + Cost of Materials Consumed | 1.3 | 1.5 | 14.4 | 22.7 | |
| + Changes in Inventories | 0.1 | 0.8 | 2.4 | 2.4 | |
| + Employee Benefit Expense | 7.7 | 13.7 | 19.3 | 24.2 | |
| + Finance Costs | 5.4 | 4.0 | 33.5 | 35.4 | |
| + Depreciation & Amortisation | 1.9 | 2.0 | 13.7 | 18.8 | |
| + Other Expenses | 11.2 | 18.7 | 35.2 | 41.0 | |
| Total Expenses | 27.6 | 40.8 | 118.3 | 144.4 | |
| EBITDA | -11.8 | -7.6 | 18.6 | 27.9 | |
| EBIT | -13.7 | -9.6 | 4.9 | 9.1 | |
| Profit | |||||
| PBT before Exceptional Items | -10.9 | -2.2 | -5.4 | 19.1 | |
| + Exceptional Items | 72.5 | -6.7 | -3.1 | -13.9 | |
| Pretax Income | 61.6 | -8.9 | -8.4 | 5.2 | |
| + Current Tax | 0.0 | 0.0 | 1.2 | 1.7 | |
| + Deferred Tax | -4.4 | -0.3 | 0.3 | 1.2 | |
| Tax Expense | -4.4 | -0.3 | 1.5 | 2.9 | |
| + Share of Associates & JVs | 0.0 | 0.0 | 0.0 | -1.1 | |
| Net Income | 65.9 | -8.6 | -10.0 | 1.2 | |
| + Net Income — Continuing Ops | 65.9 | -8.6 | -10.0 | 2.3 | |
| + Other Comprehensive Income | -2.2 | -0.8 | 3.0 | 2.9 | |
| Total Comprehensive Income | 63.7 | -9.4 | -6.9 | 4.1 | |
| Net Income to Common | 62.0 | -5.6 | -6.8 | 5.0 | |
| Minority Interest | -0.5 | 1.8 | -3.2 | -3.8 | |
| Per Share | |||||
| Basic EPS | 2.60 | -0.26 | -0.25 | 0.48 | |
| Diluted EPS | 2.60 | -0.26 | -0.25 | 0.48 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | -0.8 | 3.0 | 2.9 | |
| + Items NOT to be Reclassified to P&L | 0.0 | 0.0 | -0.1 | — | |
| + Tax on Items NOT to be Reclassified | — | 0.0 | 0.0 | — | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | — | — | — | |
| + Items to be Reclassified to P&L | -2.3 | -0.8 | 3.1 | — | |
| Comprehensive Income — Owners of Parent | 59.8 | -7.5 | -3.8 | -0.6 | |
| Comprehensive Income — Non-controlling Interests | -0.5 | -1.8 | -3.2 | -2.2 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 2.60 | -0.26 | -0.25 | 0.48 | |
| Diluted EPS — Continuing Operations | 2.60 | -0.26 | -0.25 | 0.48 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 7.1 | 24.8 | 73.0 | 93.1 | |
| Gross Margin % | 83.68 | 91.23 | 81.35 | 78.80 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -10.9 | -2.2 | -5.4 | 19.1 | |
| − Exceptional Items (reconciliation) | 72.5 | -6.7 | -3.1 | -13.9 | |
| Net Income Adj (tax-effected) | -6.5 | -2.1 | -6.9 | 7.4 | |
| EPS Adj | -0.26 | -0.06 | -0.17 | 2.93 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 260.4 | 260.4 | 260.4 | 260.4 | |