In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Revenue from Operations | 326.4 | 239.0 | 91.5 | 65.9 | |
| Other Income | 2.4 | 4.0 | 4.1 | 10.0 | |
| Total Income | 328.8 | 243.0 | 95.6 | 75.9 | |
| Expenses | |||||
| + Cost of Materials Consumed | 165.7 | 113.0 | 34.9 | 26.2 | |
| + Employee Benefit Expense | 7.5 | 6.2 | 4.8 | 4.0 | |
| + Finance Costs | 6.0 | 8.2 | 8.8 | 8.6 | |
| + Depreciation & Amortisation | 0.7 | 2.0 | 1.8 | 1.7 | |
| + Other Expenses | 112.0 | 109.1 | 42.8 | 32.5 | |
| Total Expenses | 291.9 | 238.4 | 93.0 | 73.0 | |
| EBITDA | 41.2 | 10.8 | 9.1 | 3.2 | |
| EBIT | 40.5 | 8.8 | 7.3 | 1.5 | |
| Profit | |||||
| PBT before Exceptional Items | 36.9 | 4.7 | 2.6 | 2.9 | |
| + Exceptional Items | -0.5 | 0.0 | 0.3 | 0.2 | |
| Pretax Income | 36.3 | 4.7 | 3.0 | 3.1 | |
| + Current Tax | 0.0 | 17.4 | 0.0 | 0.4 | |
| + Deferred Tax | -10.6 | 5.0 | 0.7 | 0.0 | |
| Tax Expense | -10.6 | 22.4 | 0.8 | 0.4 | |
| Net Income | 46.9 | -17.8 | 2.2 | 2.7 | |
| + Net Income — Continuing Ops | 46.9 | -17.8 | 2.2 | 2.7 | |
| + Other Comprehensive Income | -0.1 | 0.1 | 0.1 | 0.1 | |
| Total Comprehensive Income | 46.9 | -17.7 | 2.3 | 2.8 | |
| Net Income to Common | — | -17.6 | 2.6 | 3.1 | |
| Minority Interest | — | -0.2 | -0.4 | -0.4 | |
| Per Share | |||||
| Basic EPS | 10.00 | -3.08 | 0.33 | 0.30 | |
| Diluted EPS | 9.24 | -3.08 | 0.31 | 0.26 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 0.1 | 0.1 | 0.1 | |
| + Items NOT to be Reclassified to P&L | -0.1 | 0.1 | 0.1 | 0.1 | |
| Comprehensive Income — Owners of Parent | 0.0 | -17.5 | 2.7 | 3.2 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | -0.2 | -0.4 | -0.4 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 10.00 | -3.08 | 0.33 | 0.30 | |
| Diluted EPS — Continuing Operations | 9.24 | -3.08 | 0.31 | 0.26 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 160.7 | 126.1 | 56.6 | 39.7 | |
| Gross Margin % | 49.24 | 52.74 | 61.90 | 60.22 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 36.9 | 4.7 | 2.6 | 2.9 | |
| − Exceptional Items (reconciliation) | -0.5 | 0.0 | 0.3 | 0.2 | |
| Net Income Adj (tax-effected) | 47.5 | -17.8 | 2.0 | 2.5 | |
| EPS Adj | 10.12 | -3.08 | 0.29 | 0.28 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 50.3 | 63.4 | 75.9 | 75.9 | |