In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | |
|---|---|---|---|---|
| Revenue from Operations | 82.3 | 64.6 | 94.1 | |
| Other Income | 7.1 | 6.4 | 5.9 | |
| Total Income | 89.4 | 71.0 | 100.0 | |
| Expenses | ||||
| + Changes in Inventories | -2.0 | -4.2 | -15.0 | |
| + Employee Benefit Expense | 23.3 | 24.0 | 23.7 | |
| + Finance Costs | 30.6 | 22.4 | 19.5 | |
| + Depreciation & Amortisation | 4.9 | 3.9 | 1.0 | |
| + Other Expenses | 37.8 | 73.3 | 76.3 | |
| Total Expenses | 94.7 | 119.4 | 105.4 | |
| EBITDA | 23.1 | -28.5 | 9.1 | |
| EBIT | 18.2 | -32.4 | 8.1 | |
| Profit | ||||
| PBT before Exceptional Items | -5.3 | -48.4 | -5.4 | |
| Pretax Income | -5.3 | -48.4 | -5.4 | |
| + Deferred Tax | -8.1 | -8.2 | -2.5 | |
| Tax Expense | -8.1 | -8.2 | -2.5 | |
| Net Income | 2.8 | -40.2 | -2.9 | |
| + Net Income — Continuing Ops | 2.8 | -40.2 | -2.9 | |
| + Other Comprehensive Income | -0.8 | -0.6 | 0.0 | |
| Total Comprehensive Income | 2.1 | -40.8 | -2.9 | |
| Per Share | ||||
| Basic EPS | 4.70 | -67.04 | -4.85 | |
| Diluted EPS | 4.70 | -67.04 | 0.00 | |
| Other Comprehensive Income — detail | ||||
| + Other Comprehensive Income | — | -0.6 | — | |
| + Tax on Items NOT to be Reclassified | — | 0.6 | — | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.8 | — | — | |
| Per Share — as-filed variants | ||||
| Basic EPS — Continuing Operations | 4.70 | -67.04 | -4.85 | |
| Diluted EPS — Continuing Operations | 4.70 | -67.04 | 0.00 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | ||||
| Gross Profit | 84.2 | 68.8 | 109.1 | |
| Gross Margin % | 102.37 | 106.49 | 115.96 | |
| Adjusted (ex-Exceptional Items) — derived | ||||
| Pretax Income (Adjusted, as filed) | -5.3 | -48.4 | -5.4 | |
| Net Income Adj (tax-effected) | 2.8 | -40.2 | -2.9 | |
| EPS Adj | 4.70 | -67.04 | -4.85 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | ||||
| Face Value | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 0.6 | 0.6 | 0.6 | |