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 | 23.3 | 42.2 | 45.0 | 29.4 | 27.4 | 48.5 | 73.8 | 40.2 | 62.4 | 62.7 | 77.7 | 61.7 | |
| Other Income | 0.9 | 0.5 | 0.5 | 2.7 | 1.6 | 0.9 | 0.8 | 1.1 | 0.9 | 0.7 | 0.9 | 0.4 | |
| Total Income | 24.2 | 42.6 | 45.5 | 32.1 | 28.9 | 49.5 | 74.7 | 41.3 | 63.4 | 63.4 | 78.5 | 62.1 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 4.2 | 6.8 | 7.0 | 5.8 | 6.7 | 6.7 | 9.4 | 6.7 | 6.5 | 10.0 | 13.4 | 12.9 | |
| + Purchases of Stock-in-Trade | 6.1 | 14.3 | 16.5 | 7.7 | 5.4 | 17.0 | 14.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Changes in Inventories | -0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.7 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Employee Benefit Expense | 4.6 | 7.1 | 7.4 | 6.8 | 6.3 | 6.7 | 7.6 | 7.1 | 8.6 | 9.1 | 10.9 | 11.2 | |
| + Finance Costs | 1.8 | 2.4 | 2.5 | 2.3 | 2.1 | 2.2 | 2.1 | 2.0 | 2.3 | 2.1 | 2.1 | 1.7 | |
| + Depreciation & Amortisation | 1.7 | 2.7 | 2.6 | 2.4 | 2.5 | 2.5 | 2.2 | 2.1 | 2.9 | 3.1 | 3.2 | 3.1 | |
| + Other Expenses | 4.6 | 4.4 | 6.3 | 4.4 | 5.6 | 9.2 | 26.6 | 0.9 | 33.0 | 25.8 | 33.0 | 22.6 | |
| Total Expenses | 22.8 | 37.9 | 42.3 | 29.4 | 28.5 | 44.4 | 62.7 | 38.5 | 53.2 | 50.2 | 62.7 | 51.5 | |
| EBITDA | 3.9 | 9.4 | 7.8 | 4.7 | 3.5 | 8.8 | 15.4 | 5.8 | 14.4 | 17.7 | 20.4 | 14.9 | |
| EBIT | 2.2 | 6.7 | 5.1 | 2.3 | 1.0 | 6.3 | 13.2 | 3.7 | 11.5 | 14.6 | 17.2 | 11.9 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 1.3 | 4.8 | 3.2 | 2.7 | 0.4 | 5.0 | 12.0 | 2.8 | 10.2 | 13.2 | 15.9 | 10.6 | |
| + Exceptional Items | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.9 | 0.0 | 0.0 | 1.3 | |
| Pretax Income | 1.3 | 4.8 | 3.8 | 2.7 | 0.4 | 5.0 | 12.0 | 3.1 | 11.0 | 13.2 | 15.9 | 11.9 | |
| + Current Tax | 0.3 | 1.1 | 1.0 | 0.3 | -0.0 | 1.4 | 2.8 | 0.7 | 2.4 | 3.3 | 4.5 | 2.6 | |
| + Deferred Tax | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | -0.1 | 0.0 | -0.0 | 0.3 | 0.1 | -0.8 | -0.0 | |
| Tax Expense | 0.3 | 1.2 | 1.0 | 0.7 | 0.1 | 1.3 | 2.9 | 0.7 | 2.7 | 3.4 | 3.7 | 2.6 | |
| + Share of Associates & JVs | -0.1 | 0.6 | 0.6 | -0.1 | 0.1 | 0.4 | 0.9 | 0.0 | 0.0 | -0.6 | 0.9 | 0.0 | |
| Net Income | 0.9 | 4.2 | 3.4 | 1.9 | 0.4 | 4.2 | 10.0 | 2.4 | 8.4 | 9.2 | 13.0 | 9.3 | |
| + Net Income — Continuing Ops | 1.0 | 3.6 | 2.8 | 2.0 | 0.3 | 3.7 | 9.1 | 2.4 | 8.4 | 9.8 | 12.2 | 9.3 | |
| + Other Comprehensive Income | -0.0 | 0.1 | -0.0 | -0.0 | -0.0 | -0.0 | -0.1 | -0.0 | 0.1 | -0.7 | 0.5 | 0.6 | |
| Total Comprehensive Income | 0.9 | 4.3 | 3.4 | 1.9 | 0.4 | 4.2 | 9.9 | 2.4 | 8.5 | 8.5 | 13.6 | 9.9 | |
| Net Income to Common | 0.9 | 4.2 | 2.8 | 1.9 | 0.4 | 4.2 | 9.9 | 2.4 | 8.4 | 9.2 | 13.0 | 9.3 | |
| Minority Interest | 0.0 | 0.0 | -0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 0.33 | 1.50 | 1.00 | 0.67 | 0.14 | 1.49 | 3.56 | 0.81 | 2.80 | 3.09 | 4.37 | 3.13 | |
| Diluted EPS | 0.33 | 1.50 | 1.00 | 0.67 | 0.14 | 1.49 | 3.55 | 0.79 | 2.74 | 3.02 | 4.27 | 3.06 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | -0.1 | -0.0 | 0.1 | -0.7 | 0.5 | 0.6 | |
| + Items NOT to be Reclassified to P&L | -0.0 | 0.1 | -0.0 | -0.0 | -0.0 | -0.0 | -0.2 | — | — | — | — | 0.7 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.0 | 0.1 | -0.2 | 1.0 | -0.7 | 0.2 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | 0.0 | -0.0 | -0.0 | -0.0 | -0.0 | — | — | — | — | — | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.0 | -0.0 | 0.0 | -0.3 | 0.2 | — | |
| Comprehensive Income — Owners of Parent | 0.9 | 4.3 | 2.8 | 1.9 | -0.0 | 4.2 | -0.1 | 2.4 | 8.5 | 8.5 | 0.5 | 9.9 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | — | — | 0.0 | -0.0 | 0.0 | -0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.33 | 1.50 | 1.00 | 0.67 | 0.14 | 1.49 | 3.56 | 0.81 | 2.80 | 3.09 | 4.37 | 3.13 | |
| Diluted EPS — Continuing Operations | 0.33 | 1.50 | 1.00 | 0.67 | 0.14 | 1.49 | 3.55 | 0.79 | 2.74 | 3.02 | 4.27 | 3.06 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 13.2 | 20.8 | 21.5 | 15.9 | 15.3 | 24.8 | 49.6 | 13.8 | 56.0 | 52.6 | 64.3 | 48.8 | |
| Gross Margin % | 56.74 | 49.42 | 47.77 | 54.18 | 56.05 | 51.03 | 67.21 | 34.41 | 89.62 | 84.00 | 82.76 | 79.05 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 1.3 | 4.8 | 3.2 | 2.7 | 0.4 | 5.0 | 12.0 | 2.8 | 10.2 | 13.2 | 15.9 | 10.6 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.9 | 0.0 | 0.0 | 1.3 | |
| Net Income Adj (tax-effected) | 0.9 | 4.2 | 3.0 | 1.9 | 0.4 | 4.2 | 10.0 | 2.2 | 7.7 | 9.2 | 13.0 | 8.3 | |
| EPS Adj | 0.33 | 1.50 | 0.87 | 0.67 | 0.14 | 1.49 | 3.56 | 0.73 | 2.58 | 3.09 | 4.37 | 2.78 | |
| 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 | |
| Paid Up Equity Capital | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | |