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 | 39.3 | 28.8 | 38.0 | 37.6 | 32.7 | 23.3 | 27.1 | 23.4 | 22.3 | 19.9 | 19.4 | 26.0 | |
| Other Income | 11.7 | 2.8 | 6.1 | 3.9 | 3.6 | 4.0 | 6.5 | 3.8 | 4.4 | 3.7 | 4.1 | 5.9 | |
| Total Income | 51.0 | 31.6 | 44.1 | 41.5 | 36.3 | 27.3 | 33.6 | 27.2 | 26.7 | 23.6 | 23.4 | 31.9 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 10.2 | 1.1 | 2.6 | 1.3 | 1.5 | -1.1 | 2.1 | 0.7 | 1.2 | 2.1 | 5.4 | 6.6 | |
| + Changes in Inventories | -0.2 | 0.9 | -0.1 | 2.4 | 0.1 | -1.6 | -0.7 | 1.6 | 0.6 | -1.0 | -4.3 | -2.7 | |
| + Employee Benefit Expense | 14.0 | 15.7 | 16.8 | 15.0 | 16.1 | 16.0 | 14.0 | 14.6 | 13.4 | 14.7 | 14.7 | 12.9 | |
| + Finance Costs | 3.0 | 3.1 | 4.5 | 3.5 | 3.7 | 3.6 | 3.2 | 2.8 | 4.2 | 3.8 | 4.0 | 4.6 | |
| + Depreciation & Amortisation | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | |
| + Other Expenses | 6.6 | -0.6 | 13.4 | 13.8 | 8.3 | -1.5 | 5.7 | 3.3 | 2.2 | -2.7 | 9.9 | 7.8 | |
| Total Expenses | 34.2 | 20.7 | 37.8 | 36.5 | 30.3 | 16.1 | 25.0 | 23.7 | 22.1 | 17.8 | 30.4 | 30.1 | |
| EBITDA | 8.6 | 11.7 | 5.3 | 5.2 | 6.8 | 11.5 | 6.0 | 3.2 | 5.1 | 6.7 | -6.2 | 1.3 | |
| EBIT | 8.1 | 11.2 | 4.7 | 4.6 | 6.1 | 10.9 | 5.4 | 2.5 | 4.4 | 5.9 | -7.0 | 0.5 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 16.8 | 10.9 | 6.3 | 5.0 | 6.0 | 11.3 | 8.7 | 3.5 | 4.6 | 5.8 | -7.0 | 1.9 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.3 | -0.1 | 0.0 | 0.0 | |
| Pretax Income | 16.8 | 10.9 | 6.3 | 5.0 | 6.0 | 11.3 | 8.7 | 3.5 | -6.8 | 5.7 | -7.0 | 1.9 | |
| + Current Tax | 0.0 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 5.1 | 0.0 | 0.1 | 0.0 | -0.1 | 0.0 | |
| Tax Expense | 0.0 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 5.1 | 0.0 | 0.1 | 0.0 | -0.1 | 0.0 | |
| Net Income | 18.3 | 1.2 | 6.3 | 5.0 | 6.0 | 11.3 | 3.5 | 3.5 | -6.8 | 5.7 | -6.9 | 1.9 | |
| + Net Income — Continuing Ops | 16.8 | 8.8 | 6.3 | 5.0 | 6.0 | 11.3 | 3.5 | 3.5 | -6.8 | 5.7 | -6.9 | 1.9 | |
| + Net Income — Discontinued Ops | 1.5 | -7.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Comprehensive Income | 0.7 | 9.7 | -2.1 | -0.2 | 3.8 | -2.8 | 1.4 | 3.3 | 1.6 | -0.7 | 1.1 | -0.4 | |
| Total Comprehensive Income | 19.0 | 10.9 | 4.2 | 4.7 | 9.8 | 8.5 | 4.9 | 6.8 | -5.2 | 5.0 | -5.8 | 1.5 | |
| Net Income to Common | 19.0 | 10.9 | 4.2 | 0.0 | — | — | 4.9 | — | — | — | 0.0 | — | |
| Per Share | |||||||||||||
| Basic EPS | 16.66 | 1.10 | 5.73 | 4.53 | 5.47 | 10.24 | 3.20 | 3.19 | -6.19 | 5.22 | -6.28 | 1.71 | |
| Diluted EPS | 14.53 | 1.10 | 5.73 | 4.53 | 5.47 | 10.24 | 3.20 | 3.19 | -6.19 | 5.22 | -6.28 | 1.71 | |
| Continuing & Discontinued Operations | |||||||||||||
| + Discontinued Operations — before Tax | 3.4 | -6.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Tax — Discontinued Operations | 1.9 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 1.4 | 3.3 | 1.6 | -0.7 | 1.1 | -0.4 | |
| + Items NOT to be Reclassified to P&L | -0.3 | -1.4 | -0.8 | -0.0 | -0.2 | -0.1 | 0.5 | -0.3 | 0.0 | -0.3 | 0.9 | -0.4 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | — | — | — | -0.2 | 4.0 | -2.7 | — | — | — | -0.4 | 0.3 | 0.0 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -0.9 | -3.6 | -1.6 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items to be Reclassified — alt tag | -0.9 | — | 1.2 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 0.0 | 4.7 | 9.8 | 8.5 | — | 6.8 | -5.2 | 5.0 | -5.8 | 1.5 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 15.31 | 8.00 | 5.73 | 4.53 | 5.47 | 10.24 | 3.20 | 3.19 | -6.19 | 5.22 | -6.28 | 1.71 | |
| Diluted EPS — Continuing Operations | 13.35 | 8.00 | 5.73 | 4.53 | 5.47 | 10.24 | 3.20 | 3.19 | -6.19 | 5.22 | -6.28 | 1.71 | |
| Basic EPS — Discontinued Operations | 1.35 | -6.90 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS — Discontinued Operations | 1.18 | -6.90 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 29.3 | 26.8 | 35.5 | 33.9 | 31.1 | 26.0 | 25.7 | 21.1 | 20.6 | 18.7 | 18.3 | 22.1 | |
| Gross Margin % | 74.54 | 93.23 | 93.35 | 90.13 | 95.23 | 111.43 | 94.78 | 90.27 | 92.33 | 94.12 | 94.52 | 84.73 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 16.8 | 10.9 | 6.3 | 5.0 | 6.0 | 11.3 | 8.7 | 3.5 | 4.6 | 5.8 | -7.0 | 1.9 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.3 | -0.1 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 18.3 | 1.2 | 6.3 | 5.0 | 6.0 | 11.3 | 3.5 | 3.5 | 4.5 | 5.8 | -6.9 | 1.9 | |
| EPS Adj | 16.66 | 1.10 | 5.73 | 4.53 | 5.47 | 10.24 | 3.20 | 3.19 | 4.09 | 5.29 | -6.28 | 1.71 | |
| 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 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | |