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 | 2.2 | 13.1 | 38.3 | 49.9 | |
| Other Income | 1.4 | 12.6 | 2.6 | 14.3 | |
| Total Income | 3.6 | 25.8 | 40.9 | 64.2 | |
| Expenses | |||||
| + Cost of Materials Consumed | 0.0 | 21.0 | 29.8 | 32.8 | |
| + Purchases of Stock-in-Trade | 1.9 | 3.4 | 3.7 | 3.6 | |
| + Changes in Inventories | 0.0 | -16.2 | -1.2 | 6.9 | |
| + Employee Benefit Expense | 3.3 | 4.5 | 4.0 | 4.3 | |
| + Finance Costs | 0.0 | 0.3 | 0.6 | 0.6 | |
| + Depreciation & Amortisation | 4.2 | 4.1 | 3.9 | 3.7 | |
| + Other Expenses | 3.5 | 13.6 | 25.4 | 36.7 | |
| Total Expenses | 12.9 | 30.6 | 66.2 | 88.6 | |
| EBITDA | -6.6 | -13.1 | -23.4 | -34.5 | |
| EBIT | -10.8 | -17.2 | -27.3 | -38.2 | |
| Profit | |||||
| PBT before Exceptional Items | -9.4 | -4.9 | -25.3 | -24.5 | |
| + Exceptional Items | -0.4 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | -9.8 | -4.9 | -25.3 | -24.5 | |
| + Current Tax | 0.0 | 0.0 | -1.5 | 0.0 | |
| + Deferred Tax | 0.0 | -7.1 | 0.0 | 0.0 | |
| Tax Expense | 0.0 | -7.1 | -1.5 | 0.0 | |
| Net Income | -9.8 | 2.3 | -23.8 | -24.5 | |
| + Net Income — Continuing Ops | -9.8 | 2.3 | -23.8 | -24.5 | |
| Total Comprehensive Income | -9.8 | 2.3 | -23.8 | -24.5 | |
| Per Share | |||||
| Basic EPS | -3.71 | 0.85 | -9.02 | -9.25 | |
| Diluted EPS | -3.71 | 0.85 | -9.02 | -7.65 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -3.71 | 0.85 | -9.02 | -9.25 | |
| Diluted EPS — Continuing Operations | -3.71 | 0.85 | -9.02 | -7.65 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 0.2 | 5.0 | 6.0 | 6.6 | |
| Gross Margin % | 10.99 | 37.70 | 15.70 | 13.14 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -9.4 | -4.9 | -25.3 | -24.5 | |
| − Exceptional Items (reconciliation) | -0.4 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | -9.4 | 2.3 | -23.8 | -24.5 | |
| EPS Adj | -3.55 | 0.85 | -9.02 | -9.25 | |
| 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 | 26.4 | 26.4 | 26.4 | 2,64,415.9 | |