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 | 3.2 | 3.0 | 5.1 | 4.0 | 3.9 | 3.5 | 3.5 | 4.0 | 3.3 | 3.1 | 4.1 | 2.6 | |
| Other Income | 1.0 | 0.9 | 1.2 | 0.2 | 1.3 | -0.8 | 0.0 | 0.2 | 0.1 | 0.5 | 1.0 | 0.3 | |
| Total Income | 4.2 | 3.9 | 6.3 | 4.2 | 5.2 | 2.8 | 3.5 | 4.1 | 3.4 | 3.6 | 5.1 | 2.8 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 1.1 | 1.0 | 1.2 | 1.3 | 1.4 | 1.4 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 0.7 | |
| + Finance Costs | 1.2 | 1.2 | 1.2 | 1.1 | 0.8 | 1.1 | 0.6 | 1.1 | 0.9 | 0.7 | 0.7 | 0.9 | |
| + Depreciation & Amortisation | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | -0.2 | 0.1 | |
| + Other Expenses | 2.3 | 1.9 | 1.1 | 2.1 | 2.3 | 2.6 | -1.4 | 1.0 | 1.2 | 1.1 | 2.0 | 0.5 | |
| Total Expenses | 4.7 | 4.3 | 3.6 | 4.6 | 4.7 | 5.1 | 4.0 | 5.0 | 4.7 | 4.5 | 5.7 | 2.8 | |
| EBITDA | -0.1 | 0.1 | 2.8 | 0.6 | 0.2 | -0.4 | 0.2 | 0.2 | -0.3 | -0.6 | -1.1 | 0.7 | |
| EBIT | -0.2 | -0.0 | 2.7 | 0.5 | -0.0 | -0.5 | 0.1 | 0.1 | -0.5 | -0.7 | -1.0 | 0.6 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | -0.5 | -0.4 | 2.7 | -0.4 | 0.5 | -2.3 | -0.5 | -0.8 | -1.3 | -0.9 | -0.7 | 0.1 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | 0.0 | |
| Pretax Income | -0.5 | -0.4 | 2.7 | -0.4 | 0.5 | -2.3 | -0.5 | -0.8 | -1.3 | -0.9 | -1.4 | 0.1 | |
| + Current 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 | |
| + Deferred Tax | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Tax Expense | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | |
| + Share of Associates & JVs | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | |
| Net Income | -0.5 | -0.4 | 2.7 | -0.4 | 0.5 | -2.3 | -1.1 | -0.9 | -1.3 | -0.9 | -1.4 | -0.1 | |
| + Net Income — Continuing Ops | -0.5 | -0.4 | 2.7 | -0.4 | 0.5 | -2.3 | -1.1 | -0.9 | -1.3 | -0.9 | -1.4 | 0.1 | |
| + Other Comprehensive Income | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Comprehensive Income | -0.5 | -0.4 | 2.7 | -0.4 | 0.5 | -2.3 | -1.1 | -0.9 | -1.3 | -0.9 | -1.4 | -0.1 | |
| Per Share | |||||||||||||
| Basic EPS | -0.21 | -0.07 | 0.98 | -0.08 | 0.09 | -0.45 | -0.61 | -0.16 | -0.23 | 0.17 | -0.26 | 0.02 | |
| Diluted EPS | -0.21 | -0.07 | 0.98 | -0.08 | 0.09 | -0.45 | -0.61 | -0.15 | -0.23 | 0.17 | -0.26 | 0.02 | |
| Revenue Detail — as filed | |||||||||||||
| + Fees & Commission Income | 2.4 | 2.1 | 3.3 | 3.0 | — | — | 1.9 | 2.4 | 2.2 | 2.5 | 2.5 | 1.1 | |
| + Net Gain on Fair Value Changes | 0.0 | 0.0 | 0.0 | 0.0 | — | — | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | |
| Expense Detail — as filed | |||||||||||||
| + Fees & Commission Expense | 0.0 | 0.0 | 0.0 | 0.0 | — | — | 3.5 | 0.9 | 0.8 | 1.1 | 1.6 | 0.6 | |
| + Impairment on Financial Instruments | 0.0 | 0.0 | 0.0 | 0.0 | — | — | -0.2 | 0.5 | 0.2 | 0.1 | 0.1 | 0.0 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | 0.0 | 0.0 | -0.0 | 0.0 | — | — | -0.0 | 0.0 | 0.0 | — | 0.0 | — | |
| + Items NOT to be Reclassified to P&L | — | — | — | — | — | — | — | 0.0 | 0.0 | — | — | — | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 | — | -0.0 | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | -0.21 | -0.07 | 0.98 | -0.08 | 0.09 | -0.45 | -0.61 | -0.16 | -0.23 | 0.17 | -0.26 | 0.02 | |
| Diluted EPS — Continuing Operations | -0.21 | -0.07 | 0.98 | -0.08 | 0.09 | -0.45 | -0.61 | -0.15 | -0.23 | 0.17 | -0.26 | 0.02 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 3.2 | 3.0 | 5.1 | 4.0 | 3.9 | 3.5 | 3.5 | 4.0 | 3.3 | 3.1 | 4.1 | 2.6 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | -0.5 | -0.4 | 2.7 | -0.4 | 0.5 | -2.3 | -0.5 | -0.8 | -1.3 | -0.9 | -0.7 | 0.1 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | 0.0 | |
| Net Income Adj (tax-effected) | -0.5 | -0.4 | 2.7 | -0.4 | 0.5 | -2.3 | -1.1 | -0.9 | -1.3 | -0.9 | -0.7 | -0.1 | |
| EPS Adj | -0.21 | -0.07 | 0.98 | -0.08 | 0.09 | -0.45 | -0.61 | -0.16 | -0.23 | 0.17 | -0.13 | 0.02 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 10.00 | 10.00 | 0.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Interest Earned | 0.9 | 0.9 | 1.8 | 1.0 | — | — | 1.6 | 1.5 | 1.2 | 0.6 | 1.5 | 1.4 | |
| Paid Up Equity Capital | 48.8 | 48.8 | 0.0 | 48.9 | 53.7 | 53.7 | 54.0 | 54.0 | 54.0 | 54.0 | 55.1 | 55.1 | |