[{"COLUMNNAME":"Gross Sales/Income from operations","RID":1,"Y202512":186.52,"Y202412":172.31,"Y202312":106.3,"Y202212":115.71,"Y202112":67.79,"rowno":1},{"COLUMNNAME":"Less: Excise duty","RID":2,"Y202512":0.0,"Y202412":23.32,"Y202312":12.07,"Y202212":12.69,"Y202112":0.0,"rowno":2},{"COLUMNNAME":"Net Sales/Income from operations","RID":3,"Y202512":186.52,"Y202412":148.99,"Y202312":94.24,"Y202212":103.02,"Y202112":67.79,"rowno":3},{"COLUMNNAME":"Other Operating Income","RID":4,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":4},{"COLUMNNAME":"Total Income from operations (net)","RID":5,"Y202512":186.52,"Y202412":148.99,"Y202312":94.24,"Y202212":103.02,"Y202112":67.79,"rowno":5},{"COLUMNNAME":"Total Expenses","RID":6,"Y202512":138.05,"Y202412":114.58,"Y202312":69.56,"Y202212":79.13,"Y202112":52.5,"rowno":6},{"COLUMNNAME":"    Cost of Sales","RID":7,"Y202512":56.84,"Y202412":42.18,"Y202312":28.44,"Y202212":30.83,"Y202112":21.18,"rowno":7},{"COLUMNNAME":"    Employee Cost","RID":8,"Y202512":6.59,"Y202412":4.54,"Y202312":3.58,"Y202212":2.53,"Y202112":2.29,"rowno":8},{"COLUMNNAME":"    Depreciation, amortization and depletion expense","RID":9,"Y202512":5.23,"Y202412":4.9,"Y202312":3.39,"Y202212":1.91,"Y202112":1.72,"rowno":9},{"COLUMNNAME":"    Provisions & Write Offs","RID":10,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":10},{"COLUMNNAME":"    Administrative and Selling Expenses","RID":11,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":11},{"COLUMNNAME":"    Other Expenses","RID":12,"Y202512":69.39,"Y202412":61.88,"Y202312":34.16,"Y202212":43.86,"Y202112":27.32,"rowno":12},{"COLUMNNAME":"    Pre Operation Expenses Capitalised","RID":13,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":13},{"COLUMNNAME":"Profit from operations before other income, finance costs and exceptional items","RID":14,"Y202512":48.47,"Y202412":34.42,"Y202312":24.68,"Y202212":23.9,"Y202112":15.29,"rowno":14},{"COLUMNNAME":"Other Income","RID":15,"Y202512":2.32,"Y202412":0.89,"Y202312":0.22,"Y202212":0.32,"Y202112":1.71,"rowno":15},{"COLUMNNAME":"Profit from ordinary activities before finance costs and exceptional items","RID":16,"Y202512":50.78,"Y202412":35.3,"Y202312":24.9,"Y202212":24.22,"Y202112":17.0,"rowno":16},{"COLUMNNAME":"Finance Costs","RID":17,"Y202512":0.56,"Y202412":0.68,"Y202312":0.43,"Y202212":0.14,"Y202112":0.28,"rowno":17},{"COLUMNNAME":"Profit from ordinary activities after finance costs but before exceptional items","RID":18,"Y202512":50.22,"Y202412":34.62,"Y202312":24.46,"Y202212":24.08,"Y202112":16.72,"rowno":18},{"COLUMNNAME":"Share of Profits / Loss of Associated Companies Before Tax","RID":19,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":19},{"COLUMNNAME":"Minority Interest Before Net Profit","RID":20,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":20},{"COLUMNNAME":"Exceptional Items","RID":21,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":21},{"COLUMNNAME":"Other Adjustments Before Tax","RID":22,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":22},{"COLUMNNAME":"Profit from ordinary activities before tax","RID":23,"Y202512":50.22,"Y202412":34.62,"Y202312":24.46,"Y202212":24.08,"Y202112":16.72,"rowno":23},{"COLUMNNAME":"Total Tax","RID":24,"Y202512":10.58,"Y202412":7.77,"Y202312":6.41,"Y202212":5.98,"Y202112":4.59,"rowno":24},{"COLUMNNAME":"Net profit from Ordinary Activities After Tax","RID":25,"Y202512":39.64,"Y202412":26.85,"Y202312":18.06,"Y202212":18.1,"Y202112":12.13,"rowno":25},{"COLUMNNAME":"Profit / (Loss) from Discontinued Operations","RID":26,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":26},{"COLUMNNAME":"Net profit from Ordinary Activities/Discontinued Operations After Tax","RID":27,"Y202512":39.64,"Y202412":26.85,"Y202312":18.06,"Y202212":18.1,"Y202112":12.13,"rowno":27},{"COLUMNNAME":"Extraordinary items","RID":28,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":28},{"COLUMNNAME":"Other Adjustments After Tax","RID":29,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":29},{"COLUMNNAME":"Net Profit after tax for the Period","RID":30,"Y202512":39.64,"Y202412":26.85,"Y202312":18.06,"Y202212":18.1,"Y202112":12.13,"rowno":30},{"COLUMNNAME":"Share of Profits / Loss of Associated Companies After Tax","RID":31,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":31},{"COLUMNNAME":"Minority interest After Net Profit","RID":32,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":32},{"COLUMNNAME":"Net Profit after taxes, minority interest and share of Profit/(Loss) of associates","RID":33,"Y202512":39.64,"Y202412":26.85,"Y202312":18.06,"Y202212":18.1,"Y202112":12.13,"rowno":33},{"COLUMNNAME":" Attributable to:","RID":0,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":34},{"COLUMNNAME":"Owners of the Company (NP)","RID":34,"Y202512":39.64,"Y202412":26.85,"Y202312":18.06,"Y202212":18.1,"Y202112":12.13,"rowno":35},{"COLUMNNAME":"Non-Controlling Interest (NP)","RID":35,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":36},{"COLUMNNAME":"Other Comprehensive Income","RID":36,"Y202512":0.08,"Y202412":0.1,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":37},{"COLUMNNAME":" Attributable to:","RID":0,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":38},{"COLUMNNAME":"   Owners of the Company (OCI)","RID":37,"Y202512":0.08,"Y202412":0.1,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":39},{"COLUMNNAME":"    Non-Controlling Interest (OCI)","RID":38,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":40},{"COLUMNNAME":"Total Comprehensive Income","RID":39,"Y202512":39.72,"Y202412":26.95,"Y202312":18.06,"Y202212":18.1,"Y202112":12.13,"rowno":41},{"COLUMNNAME":"Attributable to:","RID":0,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":42},{"COLUMNNAME":"    Owners of the Company (TCI)","RID":40,"Y202512":39.72,"Y202412":26.95,"Y202312":18.06,"Y202212":18.1,"Y202112":12.13,"rowno":43},{"COLUMNNAME":"    Non-Controlling Interest (TCI)","RID":41,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":44},{"COLUMNNAME":"Equity","RID":42,"Y202512":45.91,"Y202412":45.91,"Y202312":22.95,"Y202212":10.88,"Y202112":10.88,"rowno":45},{"COLUMNNAME":"Reserve & Surplus","RID":43,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":46},{"COLUMNNAME":"Face Value","RID":44,"Y202512":10.0,"Y202412":10.0,"Y202312":10.0,"Y202212":10.0,"Y202112":10.0,"rowno":47},{"COLUMNNAME":"EPS:","RID":0,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":48},{"COLUMNNAME":"    EPS before Exceptional/Extraordinary items-Basic","RID":45,"Y202512":8.63,"Y202412":5.85,"Y202312":7.87,"Y202212":15.77,"Y202112":10.9,"rowno":49},{"COLUMNNAME":"    EPS before Exceptional/Extraordinary items-Diluted","RID":46,"Y202512":8.63,"Y202412":5.85,"Y202312":7.87,"Y202212":15.77,"Y202112":10.9,"rowno":50},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Basic","RID":47,"Y202512":8.63,"Y202412":5.85,"Y202312":7.87,"Y202212":15.77,"Y202112":10.9,"rowno":51},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Diluted","RID":48,"Y202512":8.63,"Y202412":5.85,"Y202312":7.87,"Y202212":15.77,"Y202112":10.9,"rowno":52},{"COLUMNNAME":"Book Value (Unit Curr.)","RID":49,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":53},{"COLUMNNAME":"Dividend Per Share(Rs.)","RID":50,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":54},{"COLUMNNAME":"Dividend (%)","RID":51,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":55},{"COLUMNNAME":"No. of Employees","RID":52,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":56},{"COLUMNNAME":"Debt Equity Ratio","RID":53,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":57},{"COLUMNNAME":"Debt Service Coverage Ratio","RID":54,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":58},{"COLUMNNAME":"Interest Service Coverage Ratio","RID":55,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":59},{"COLUMNNAME":"Debenture Redemption Reserve (Rs cr)","RID":56,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":60},{"COLUMNNAME":"Paid up Debt Capital (Rs cr)","RID":57,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":61}]