| (Rs.in Million) |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
| INCOME : | | | |
| Gross Sales | 345.20 | 352.50 | 185.70 |
| Sales | 227.90 | 83.90 | 0.00 |
| Job Work/ Contract Receipts | | | |
| Processing Charges / Service Income | 117.20 | 268.60 | 185.70 |
| Revenue from property development | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | |
| Net Sales | 345.20 | 352.50 | 185.70 |
| EXPENDITURE : | | | |
| Increase/Decrease in Stock | | | |
| Raw Material Consumed | 103.20 | 23.00 | 0.20 |
| Opening Raw Materials | 0.10 | | |
| Purchases Raw Materials | | | |
| Closing Raw Materials | | 0.10 | |
| Other Direct Purchases / Brought in cost | 103.10 | 23.00 | 0.20 |
| Other raw material cost | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 3.80 | 2.80 | 2.50 |
| Electricity & Power | 3.80 | 2.80 | 1.80 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.60 |
| Employee Cost | 65.60 | 57.90 | 33.00 |
| Salaries, Wages & Bonus | 61.10 | 53.30 | 29.40 |
| Contributions to EPF & Pension Funds | 1.40 | 1.20 | |
| Workmen and Staff Welfare Expenses | 3.10 | 3.40 | 2.90 |
| Other Employees Cost | 0.00 | 0.00 | 0.60 |
| Other Manufacturing Expenses | 0.80 | 1.70 | 2.50 |
| Sub-contracted / Out sourced services | | | 1.00 |
| Processing Charges | | | |
| Repairs and Maintenance | 0.80 | 1.70 | 1.50 |
| Packing Material Consumed | | | |
| Other Mfg Exp | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 189.50 | 159.60 | 91.40 |
| Rent , Rates & Taxes | 5.90 | 19.20 | 10.90 |
| Insurance | 0.90 | | 0.30 |
| Printing and stationery | | | 0.90 |
| Professional and legal fees | 14.70 | 5.80 | 57.80 |
| Traveling and conveyance | 9.10 | 7.60 | 3.40 |
| Other Administration | 168.10 | 134.60 | 21.50 |
| Selling and Distribution Expenses | 3.00 | 4.90 | 4.20 |
| Advertisement & Sales Promotion | | | 3.30 |
| Sales Commissions & Incentives | 1.90 | 1.00 | 0.90 |
| Freight and Forwarding | | | |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 1.10 | 3.90 | 0.00 |
| Miscellaneous Expenses | 131.20 | 0.10 | 1.60 |
| Bad debts /advances written off | | | |
| Provision for doubtful debts | 130.30 | | |
| Losson disposal of fixed assets(net) | | 0.10 | |
| Losson foreign exchange fluctuations | | 0.00 | 0.00 |
| Losson sale of non-trade current investments | | | |
| Other Miscellaneous Expenses | 0.90 | 0.00 | 1.60 |
| Less: Expenses Capitalised | | | |
| Total Expenditure | 497.10 | 249.80 | 135.50 |
| Operating Profit (Excl OI) | -151.90 | 102.70 | 50.20 |
| Other Income | 21.80 | 20.20 | 5.70 |
| Interest Received | 11.40 | 17.00 | 5.40 |
| Dividend Received | | | |
| Profit on sale of Fixed Assets | | | |
| Profits on sale of Investments | 0.30 | 3.10 | |
| Provision Written Back | | 0.10 | |
| Foreign Exchange Gains | 10.00 | | |
| Others | 0.10 | 0.10 | 0.30 |
| Operating Profit | -130.20 | 122.90 | 55.90 |
| Interest | 3.80 | 0.30 | 0.40 |
| InterestonDebenture / Bonds | | | |
| Interest on Term Loan | | | |
| Intereston Fixed deposits | | | |
| Bank Charges etc | 3.80 | 0.30 | 0.30 |
| Other Interest | 0.00 | 0.00 | 0.10 |
| PBDT | -134.00 | 122.60 | 55.50 |
| Depreciation | 45.50 | 39.30 | 9.10 |
| Profit Before Taxation & Exceptional Items | -179.50 | 83.40 | 46.40 |
| Exceptional Income / Expenses | | | |
| Profit Before Tax | -179.50 | 83.40 | 46.40 |
| Provision for Tax | -44.80 | 22.60 | 12.10 |
| Current Income Tax | | 24.10 | 10.60 |
| Deferred Tax | -44.80 | -1.50 | 1.50 |
| Other taxes | -44.80 | 0.00 | 0.00 |
| Profit After Tax | -134.70 | 60.80 | 34.30 |
| Extra items | 0.00 | 0.00 | 0.00 |
| Minority Interest | 0.00 | 0.10 | |
| Share of Associate | | | |
| Other Consolidated Items | | | -0.10 |
| Consolidated Net Profit | -134.70 | 60.90 | 34.20 |
| Adjustments to PAT | | | |
| Profit Balance B/F | 97.90 | 37.10 | 2.80 |
| Appropriations | -36.80 | 98.00 | 37.00 |
| General Reserves | | | |
| Proposed Equity Dividend | | | |
| Corporate dividend tax | | | |
| Other Appropriation | | 0.10 | |
| Equity Dividend % | | | |
| Earnings Per Share | -6.00 | 3.00 | 1.00 |
| Adjusted EPS | -6.00 | 3.00 | 1.00 |