| (Rs.in Million) |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
| INCOME : | | | | | |
| Gross Sales | 1958.60 | 1901.70 | 1340.30 | 963.20 | 658.50 |
| Sales | 1954.70 | 1898.00 | 1338.60 | 959.40 | 656.70 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | | | | | |
| Revenue from property development | | | | | |
| Other Operational Income | 3.90 | 3.70 | 1.60 | 3.80 | 1.80 |
| Less: Excise Duty | 333.10 | 270.70 | 202.40 | 152.20 | 97.50 |
| Net Sales | 1625.60 | 1631.00 | 1137.90 | 811.00 | 561.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -10.30 | -60.20 | | | -6.90 |
| Raw Material Consumed | 1121.90 | 1096.60 | 748.60 | 505.70 | 377.40 |
| Opening Raw Materials | 172.10 | 459.80 | 341.00 | 340.70 | 412.50 |
| Purchases Raw Materials | 1145.90 | 808.80 | 867.40 | 506.00 | 305.60 |
| Closing Raw Materials | 196.10 | 172.10 | 459.80 | 341.00 | 340.70 |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 8.30 | 8.90 | 6.90 | 5.60 | 4.90 |
| Electricity & Power | 8.00 | 8.30 | 6.30 | 5.20 | 4.70 |
| Oil, Fuel & Natural gas | 0.30 | 0.60 | 0.60 | 0.40 | 0.30 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 289.10 | 218.40 | 153.40 | 130.00 | 99.80 |
| Salaries, Wages & Bonus | 268.50 | 202.20 | 143.00 | 120.00 | 93.80 |
| Contributions to EPF & Pension Funds | 12.60 | 7.20 | 5.80 | 4.90 | 3.30 |
| Workmen and Staff Welfare Expenses | 5.60 | 6.40 | 3.20 | 2.40 | 1.60 |
| Other Employees Cost | 2.50 | 2.70 | 1.50 | 2.80 | 1.10 |
| Other Manufacturing Expenses | 87.90 | 78.90 | 49.00 | 31.90 | 34.00 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | 39.30 | 38.90 | 20.00 | 8.10 | 10.70 |
| Repairs and Maintenance | 1.50 | 1.50 | 1.80 | 0.70 | 0.40 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 47.10 | 38.50 | 27.20 | 23.00 | 22.90 |
| General and Administration Expenses | 88.80 | 87.00 | 51.60 | 59.50 | 33.90 |
| Rent , Rates & Taxes | 18.60 | 17.20 | 7.00 | 25.50 | 4.10 |
| Insurance | 3.20 | 2.40 | 1.90 | 1.40 | 2.00 |
| Printing and stationery | 0.60 | 0.30 | 0.20 | 0.20 | 0.20 |
| Professional and legal fees | 28.30 | 42.70 | 22.50 | 15.00 | 13.10 |
| Traveling and conveyance | 22.40 | 8.00 | 5.00 | 2.40 | 1.10 |
| Other Administration | 38.00 | 24.50 | 19.90 | 17.50 | 14.50 |
| Selling and Distribution Expenses | 69.30 | 41.00 | 41.90 | 12.20 | 7.40 |
| Advertisement & Sales Promotion | 52.20 | 19.10 | 13.60 | 0.60 | 1.80 |
| Sales Commissions & Incentives | 0.10 | 3.10 | 1.40 | 0.90 | 0.40 |
| Freight and Forwarding | 16.70 | 18.10 | 13.10 | 6.70 | 4.80 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.30 | 0.70 | 13.70 | 4.00 | 0.40 |
| Miscellaneous Expenses | 2.80 | 6.60 | 2.00 | 0.20 | 3.80 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | 2.40 |
| Losson foreign exchange fluctuations | | | 0.10 | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 2.80 | 6.60 | 1.90 | 0.20 | 1.40 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 1657.90 | 1477.20 | 1053.40 | 745.10 | 554.40 |
| Operating Profit (Excl OI) | -32.30 | 153.80 | 84.50 | 65.90 | 6.70 |
| Other Income | 9.90 | 3.00 | 2.20 | 1.40 | 1.70 |
| Interest Received | 9.10 | 1.20 | 0.70 | 0.80 | 0.80 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | 0.70 | 1.90 | 1.40 | 0.60 | 0.80 |
| Others | 0.10 | 0.00 | 0.10 | 0.00 | 0.10 |
| Operating Profit | -22.40 | 156.80 | 86.70 | 67.20 | 8.40 |
| Interest | 52.70 | 40.90 | 35.40 | 28.50 | 26.80 |
| InterestonDebenture / Bonds | 4.70 | 4.70 | 0.30 | | |
| Interest on Term Loan | 15.30 | 9.80 | 1.60 | 3.60 | 3.10 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 6.70 | 3.50 | 3.20 | 4.00 | 3.50 |
| Other Interest | 26.00 | 22.90 | 30.40 | 20.90 | 20.10 |
| PBDT | -75.10 | 115.90 | 51.20 | 38.70 | -18.40 |
| Depreciation | 19.10 | 29.40 | 14.10 | 14.10 | 17.60 |
| Profit Before Taxation & Exceptional Items | -94.20 | 86.50 | 37.10 | 24.60 | -36.00 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | -94.20 | 86.50 | 37.10 | 24.60 | -36.00 |
| Provision for Tax | 22.30 | 22.30 | 15.50 | 0.90 | -0.70 |
| Current Income Tax | 21.90 | 22.20 | 15.30 | 0.60 | |
| Deferred Tax | 0.40 | 0.10 | 0.20 | 0.20 | -0.70 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | -0.70 |
| Profit After Tax | -116.50 | 64.30 | 21.60 | 23.70 | -35.30 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | -116.50 | 64.30 | 21.60 | 23.70 | -35.30 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 214.50 | 150.20 | 128.60 | 104.70 | 140.00 |
| Appropriations | 98.00 | 214.50 | 150.20 | 128.40 | 104.70 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | | | -0.20 | 0.00 |
| Equity Dividend % | | | | | |
| Earnings Per Share | -10.00 | 6.00 | 2.00 | 2.00 | -3.00 |
| Adjusted EPS | -10.00 | 6.00 | 2.00 | 2.00 | -3.00 |