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 | 42.7 | 39.8 | 41.4 | 52.1 | 57.7 | 51.6 | 35.4 | 30.1 | 22.8 | 15.1 | 29.7 | 11.3 | |
| Other Income | 0.2 | 9.2 | 11.5 | 0.4 | 0.7 | 1.1 | 0.7 | 12.0 | 1.8 | 0.7 | 1.4 | 1.0 | |
| Total Income | 42.9 | 49.0 | 52.9 | 52.5 | 58.3 | 52.7 | 36.1 | 42.1 | 24.6 | 15.8 | 31.0 | 12.2 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 10.4 | 11.6 | 12.0 | 12.3 | 12.0 | 12.4 | 11.0 | 9.8 | 9.6 | 5.3 | 10.3 | 7.0 | |
| + Finance Costs | 18.2 | 20.5 | 22.7 | 26.1 | 27.0 | 24.8 | 20.8 | 19.5 | 20.4 | 14.2 | 34.9 | 4.5 | |
| + Depreciation & Amortisation | 2.0 | 3.0 | 2.4 | 2.3 | 2.2 | 2.3 | 20.9 | 2.0 | 2.0 | 1.9 | 3.7 | 1.6 | |
| + Other Expenses | 8.6 | 8.7 | 10.4 | 8.3 | 10.7 | 10.7 | 13.3 | 15.4 | 9.7 | 10.9 | 15.3 | 6.2 | |
| Total Expenses | 40.4 | 45.7 | 48.8 | 50.6 | 55.7 | 51.9 | 112.5 | 57.8 | 70.2 | 68.3 | 109.9 | 26.3 | |
| EBITDA | 22.5 | 17.6 | 17.6 | 29.9 | 31.2 | 26.7 | -35.5 | -6.2 | -24.9 | -37.1 | -41.6 | -8.9 | |
| EBIT | 20.5 | 14.6 | 15.2 | 27.6 | 29.0 | 24.5 | -56.4 | -8.3 | -27.0 | -39.0 | -45.4 | -10.5 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 2.6 | 3.3 | 4.1 | 1.8 | 2.6 | 0.8 | -76.4 | -15.8 | -45.6 | -52.5 | -78.9 | -14.0 | |
| Pretax Income | 2.6 | 3.3 | 4.1 | 1.8 | 2.6 | 0.8 | -76.4 | -15.8 | -45.6 | -52.5 | -78.9 | -14.0 | |
| + Current Tax | 1.7 | 0.9 | 0.6 | 0.8 | 1.4 | 1.1 | -3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Deferred Tax | -0.5 | -0.5 | -2.2 | -0.2 | 0.2 | -1.2 | -5.7 | -6.7 | -12.7 | -10.0 | -20.3 | -3.5 | |
| Tax Expense | 1.2 | 0.4 | -1.6 | 0.6 | 1.6 | -0.2 | -8.7 | -6.7 | -12.7 | -10.0 | -20.3 | -3.5 | |
| Net Income | 1.4 | 2.9 | 5.7 | 1.2 | 1.0 | 1.0 | -67.7 | -9.1 | -32.9 | -42.5 | -58.6 | -10.6 | |
| + Net Income — Continuing Ops | 1.4 | 2.9 | 5.7 | 1.2 | 1.0 | 1.0 | -67.7 | -9.1 | -32.9 | -42.5 | -58.6 | -10.6 | |
| + Other Comprehensive Income | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -0.5 | -0.1 | -0.2 | 0.2 | 0.7 | -0.1 | |
| Total Comprehensive Income | 1.4 | 2.9 | 5.6 | 1.2 | 1.0 | 1.0 | -68.2 | -9.2 | -33.1 | -42.2 | -57.9 | -10.7 | |
| Per Share | |||||||||||||
| Basic EPS | 0.12 | 0.24 | 0.49 | 0.10 | 0.09 | 0.80 | -5.34 | -0.78 | -2.81 | -3.54 | -5.89 | -0.89 | |
| Diluted EPS | 0.12 | 0.25 | 0.48 | 0.10 | 0.09 | 0.80 | -5.34 | -0.78 | -2.81 | -3.54 | -5.89 | -0.89 | |
| Revenue Detail — as filed | |||||||||||||
| + Fees & Commission Income | 15.4 | 9.8 | 8.3 | 8.6 | 7.2 | 2.5 | 4.0 | 1.8 | 1.3 | 0.4 | 0.6 | 0.6 | |
| + Net Gain on Fair Value Changes | 0.1 | 0.1 | 0.4 | 0.1 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Expense Detail — as filed | |||||||||||||
| + Fees & Commission Expense | 0.4 | 0.7 | 0.6 | 0.5 | 0.7 | 0.3 | 0.4 | 0.8 | 1.1 | 0.7 | 1.2 | 0.3 | |
| + Impairment on Financial Instruments | 0.9 | 1.2 | 0.8 | 1.0 | 3.1 | 1.4 | 46.2 | 10.3 | 27.3 | 35.2 | 44.5 | 6.6 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -0.5 | -0.1 | -0.2 | 0.2 | 0.7 | -0.1 | |
| + Items NOT to be Reclassified to P&L | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -0.3 | -0.0 | -0.0 | -0.0 | 0.6 | -0.2 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.1 | -0.0 | -0.0 | -0.0 | 0.2 | -0.0 | |
| + 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 | — | — | — | — | — | — | -0.4 | -0.0 | -0.3 | 0.3 | 0.3 | — | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -0.1 | -0.0 | -0.1 | 0.1 | 0.1 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.12 | 0.24 | 0.49 | 0.10 | 0.09 | 0.80 | -5.34 | -0.78 | -2.81 | -3.54 | -5.89 | -0.89 | |
| Diluted EPS — Continuing Operations | 0.12 | 0.25 | 0.48 | 0.10 | 0.09 | 0.80 | -5.34 | -0.78 | -2.81 | -3.54 | -5.89 | -0.89 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 42.7 | 39.8 | 41.4 | 52.1 | 57.7 | 51.6 | 35.4 | 30.1 | 22.8 | 15.1 | 29.7 | 11.3 | |
| 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) | 2.6 | 3.3 | 4.1 | 1.8 | 2.6 | 0.8 | -76.4 | -15.8 | -45.6 | -52.5 | -78.9 | -14.0 | |
| Net Income Adj (tax-effected) | 1.4 | 2.9 | 5.7 | 1.2 | 1.0 | 1.0 | -67.7 | -9.1 | -32.9 | -42.5 | -58.6 | -10.6 | |
| EPS Adj | 0.12 | 0.24 | 0.49 | 0.10 | 0.09 | 0.80 | -5.34 | -0.78 | -2.81 | -3.54 | -5.89 | -0.89 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | |
| Filed Debt Equity | 0.02 | 0.02 | 0.03 | 0.03 | 0.00 | 0.02 | 0.03 | 0.03 | 0.03 | 0.05 | 0.07 | 0.08 | |
| Interest Earned | 27.3 | 29.9 | 32.6 | 43.3 | 50.4 | 49.0 | 31.4 | 28.1 | 21.5 | 14.7 | 29.0 | 10.7 | |
| Paid Up Equity Capital | 23.3 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | |