As attached
| Particulars | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 204.42 | 197.77 | 265.42 | 277.89 | 150.80 | 204.50 | 324.44 | 462.41 | 242.24 | 211.79 | 276.08 | 478.23 |
| YOY Revenue Growth % | -6.03% | -17.16% | -28.52% | -17.59% | -26.23% | 3.4% | 22.24% | 66.4% | 60.64% | 3.57% | -14.91% | 3.42% |
| Other Income | 0.77 | 0.81 | 0.82 | 0.91 | 0.86 | 1.11 | 17.31 | 1.98 | 1.06 | 1.34 | 1.49 | 1.89 |
| Total Income | 205.19 | 198.59 | 266.23 | 278.80 | 151.65 | 205.60 | 341.74 | 464.39 | 243.31 | 213.13 | 277.56 | 480.12 |
| Total Expenses + | 189.53 | 180.32 | 238.53 | 302.11 | 182.64 | 260.88 | 323.38 | 440.62 | 266.50 | 246.19 | 302.15 | 392.68 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 23.17 | 25.60 | 23.97 | 25.51 | 27.08 | 26.18 | 23.72 | 23.79 | 25.62 | 27.92 | 24.90 | 28.91 |
| Other Expenses | 125.17 | 115.01 | 172.66 | 230.65 | 111.46 | 179.84 | 248.42 | 361.95 | 169.71 | 158.92 | 218.29 | 306.37 |
| Operating Profit | 14.89 | 17.45 | 26.89 | -24.22 | -31.84 | -56.39 | 1.06 | 21.79 | -24.26 | -34.41 | -26.07 | 85.55 |
| OPM % | 7.3% | 8.8% | 10.1% | -8.7% | -21.1% | -27.6% | 0.3% | 4.7% | -10% | -16.2% | -9.4% | 17.9% |
| Profit Before Tax + | 15.66 | 17.47 | 27.71 | -23.31 | -30.98 | -32.97 | 16.77 | 21.10 | -23.19 | -33.07 | -24.59 | 87.44 |
| Tax Expense | 0.51 | 0.69 | 0.48 | 0.16 | 0.42 | 0.53 | 0.71 | -0.29 | 0.14 | 1.11 | 0.04 | 0.54 |
| Tax % | 3.2% | 4% | 1.7% | - | - | - | 4.2% | -1.4% | - | - | - | 0.6% |
| Profit After Tax | 15.15 | 16.77 | 27.23 | -23.47 | -31.40 | -33.51 | 16.06 | 21.40 | -23.33 | -34.18 | -24.63 | 86.91 |
| EPS (Basic) | 5.41 | 5.99 | 9.72 | -8.85 | -11.22 | -11.97 | 5.73 | 5.38 | -8.33 | -12.21 | -8.80 | 34.62 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 1,208.33 | 1,142.14 | 945.50 | 1,164.80 | 799.09 | 763.76 | 749.69 |
| YOY Revenue Growth % | 5.79% | 20.8% | -18.83% | 45.77% | 4.63% | 1.88% | - |
| Other Income | 5.77 | 5.83 | 3.31 | 3.23 | 2.45 | 3.16 | 5.60 |
| Total Income | 1,214.10 | 1,147.97 | 948.81 | 1,168.03 | 801.54 | 766.92 | 755.29 |
| Total Expenses + | 1,207.52 | 1,192.11 | 910.49 | 1,154.20 | 813.60 | 937.51 | 610.84 |
| Employee Benefit Expense | 107.35 | 100.76 | 98.25 | 96.00 | 94.77 | 100.98 | 93.99 |
| Other Expenses | 853.29 | 901.67 | 642.95 | 893.79 | 586.70 | 697.15 | 516.85 |
| Operating Profit | 0.81 | -49.97 | 35.01 | 10.60 | -14.51 | -173.75 | 138.85 |
| OPM % | 0.1% | -4.4% | 3.7% | 0.9% | -1.8% | -22.7% | 18.5% |
| Profit Before Exceptional | 6.58 | -44.14 | 38.32 | 13.83 | -12.07 | -170.59 | 13.42 |
| Exceptional Items | 0.00 | 18.05 | -0.79 | 0.00 | 16.69 | 0.00 | 0.00 |
| Profit Before Tax + | 6.58 | -26.09 | 37.52 | 13.83 | 4.62 | -170.59 | 13.42 |
| Tax Expense | 1.82 | 1.37 | 1.84 | 1.28 | 1.20 | 1.82 | 7.90 |
| Tax % | 27.7% | - | 4.9% | 9.2% | 26% | - | 58.9% |
| Profit After Tax | 4.75 | -27.46 | 35.68 | 12.56 | 3.42 | -172.41 | 5.51 |
| EPS (Basic) | 5.28 | -12.07 | 12.27 | 0.00 | 1.84 | -60.05 | 1.97 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 2,101.86 | 1,926.76 | 1,783.27 | 1,646.91 | 1,611.13 | 1,621.65 | 0.00 |
| Property, Plant & Equipment | 1,206.87 | 1,342.73 | 1,438.45 | 1,526.24 | 1,580.36 | 1,608.96 | 0.00 |
| Capital Work in Progress | 894.47 | 583.51 | 31.04 | 4.71 | 30.27 | 12.19 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.52 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 963.31 | 720.49 | 619.38 | 761.13 | 712.64 | 667.59 | 0.00 |
| Inventories | 176.27 | 134.09 | 116.68 | 135.63 | 159.75 | 178.37 | 0.00 |
| Trade Receivables | 235.86 | 252.30 | 175.11 | 339.50 | 209.90 | 201.74 | 0.00 |
| Cash and Cash Equivalents | 142.88 | 47.66 | 49.80 | 30.97 | 93.64 | 48.07 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 1,230.35 | 1,221.49 | 1,263.60 | 1,422.56 | 1,400.35 | 1,402.12 | 0.00 |
| Equity Share Capital | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 0.00 |
| Other Equity | 1,202.35 | 1,193.49 | 1,235.60 | 1,394.56 | 1,372.35 | 1,374.12 | 0.00 |
| Non-Current Liabilities | 829.71 | 715.67 | 341.08 | 216.69 | 164.31 | 320.16 | 0.00 |
| Current Liabilities | 1,005.65 | 710.08 | 798.28 | 769.11 | 759.12 | 566.97 | 0.00 |
| Total Liabilities | 1,835.36 | 1,425.75 | 1,139.37 | 985.80 | 923.43 | 887.12 | 0.00 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 142.40 | 111.95 | 190.70 | 140.00 | 293.57 | 128.93 | 0.00 |
| Cash from Investing Activities | -368.12 | -477.03 | -290.05 | -336.49 | -89.27 | -4.43 | 0.00 |
| Cash from Financing Activities | 320.92 | 362.94 | 118.16 | -37.55 | -158.75 | -146.09 | 0.00 |
| Net Increase/Decrease in Cash | 95.20 | -2.14 | 18.81 | -100.44 | 45.56 | -21.59 | 0.00 |