In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | |
|---|---|---|---|---|
| Revenue from Operations | 25.9 | 575.5 | 1,049.4 | |
| Other Income | — | — | 9.9 | |
| Total Income | 26.8 | 577.4 | 1,059.3 | |
| Expenses | ||||
| + Cost of Materials Consumed | 16.1 | 179.3 | 470.3 | |
| + Changes in Inventories | -2.7 | -1.9 | -58.5 | |
| + Employee Benefit Expense | 2.2 | 17.5 | 36.2 | |
| + Finance Costs | 4.7 | 19.3 | 16.0 | |
| + Depreciation & Amortisation | 36.0 | 40.9 | 61.6 | |
| + Other Expenses | 13.5 | 86.7 | 172.8 | |
| Total Expenses | — | — | 698.5 | |
| EBITDA | -111.9 | 254.6 | 428.5 | |
| EBIT | -147.9 | 213.7 | 367.0 | |
| Profit | ||||
| PBT before Exceptional Items | — | — | 360.8 | |
| + Exceptional Items | — | — | -1.4 | |
| Pretax Income | -152.7 | 194.5 | 359.5 | |
| + Current Tax | — | — | 32.4 | |
| + Deferred Tax | -31.7 | 39.7 | 24.1 | |
| Tax Expense | -31.7 | 39.7 | 56.5 | |
| Net Income | -121.0 | 154.7 | 303.0 | |
| + Net Income — Continuing Ops | — | — | 303.0 | |
| + Other Comprehensive Income | -0.2 | -0.4 | 1.5 | |
| Total Comprehensive Income | -121.2 | 154.3 | 304.5 | |
| Net Income to Common | — | — | 303.0 | |
| Per Share | ||||
| Basic EPS | -29.99 | 36.66 | 6.98 | |
| Diluted EPS | -29.99 | 36.17 | 6.98 | |
| Other Comprehensive Income — detail | ||||
| + Other Comprehensive Income | — | — | 1.5 | |
| + Items NOT to be Reclassified to P&L | — | — | 1.5 | |
| Comprehensive Income — Owners of Parent | — | — | 1.5 | |
| Per Share — as-filed variants | ||||
| Basic EPS — Continuing Operations | — | — | 6.98 | |
| Diluted EPS — Continuing Operations | — | — | 6.98 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | ||||
| Gross Profit | 12.4 | 398.0 | 637.6 | |
| Gross Margin % | 48.08 | 69.16 | 60.75 | |
| Adjusted (ex-Exceptional Items) — derived | ||||
| Pretax Income (Adjusted, as filed) | — | — | 360.8 | |
| − Exceptional Items (reconciliation) | — | — | -1.4 | |
| Net Income Adj (tax-effected) | — | — | 304.1 | |
| EPS Adj | — | — | 7.01 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | ||||
| Face Value | — | — | 1.00 | |
| Paid Up Equity Capital | — | — | 43.4 | |