[{"COLUMNNAME":"Gross Sales/Income from operations","RID":1,"Y202512":43.65,"Y202412":43.66,"Y202312":51.35,"Y202212":59.22,"Y202112":57.39,"rowno":1},{"COLUMNNAME":"Less: Excise duty","RID":2,"Y202512":6.66,"Y202412":6.66,"Y202312":7.77,"Y202212":8.8,"Y202112":8.59,"rowno":2},{"COLUMNNAME":"Net Sales/Income from operations","RID":3,"Y202512":36.99,"Y202412":37.0,"Y202312":43.58,"Y202212":50.42,"Y202112":48.79,"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":36.99,"Y202412":37.0,"Y202312":43.58,"Y202212":50.42,"Y202112":48.79,"rowno":5},{"COLUMNNAME":"Total Expenses","RID":6,"Y202512":44.51,"Y202412":46.46,"Y202312":50.07,"Y202212":53.18,"Y202112":53.55,"rowno":6},{"COLUMNNAME":"    Cost of Sales","RID":7,"Y202512":8.53,"Y202412":9.11,"Y202312":15.87,"Y202212":12.27,"Y202112":11.29,"rowno":7},{"COLUMNNAME":"    Employee Cost","RID":8,"Y202512":8.09,"Y202412":7.76,"Y202312":12.51,"Y202212":13.65,"Y202112":10.93,"rowno":8},{"COLUMNNAME":"    Depreciation, amortization and depletion expense","RID":9,"Y202512":1.06,"Y202412":1.1,"Y202312":2.05,"Y202212":4.82,"Y202112":7.65,"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":2.77,"Y202412":2.69,"Y202312":2.36,"Y202212":5.84,"Y202112":9.44,"rowno":11},{"COLUMNNAME":"    Other Expenses","RID":12,"Y202512":24.06,"Y202412":25.8,"Y202312":17.28,"Y202212":16.6,"Y202112":14.23,"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":-7.52,"Y202412":-9.46,"Y202312":-6.49,"Y202212":-2.76,"Y202112":-4.76,"rowno":14},{"COLUMNNAME":"Other Income","RID":15,"Y202512":17.9,"Y202412":18.39,"Y202312":18.42,"Y202212":9.71,"Y202112":12.55,"rowno":15},{"COLUMNNAME":"Profit from ordinary activities before finance costs and exceptional items","RID":16,"Y202512":10.38,"Y202412":8.93,"Y202312":11.93,"Y202212":6.95,"Y202112":7.79,"rowno":16},{"COLUMNNAME":"Finance Costs","RID":17,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":17},{"COLUMNNAME":"Profit from ordinary activities after finance costs but before exceptional items","RID":18,"Y202512":10.38,"Y202412":8.93,"Y202312":11.93,"Y202212":6.95,"Y202112":7.79,"rowno":18},{"COLUMNNAME":"Share of Profits / Loss of Associated Companies Before Tax","RID":19,"Y202512":1.44,"Y202412":1.44,"Y202312":2.29,"Y202212":1.13,"Y202112":1.56,"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":11.82,"Y202412":10.37,"Y202312":14.22,"Y202212":8.08,"Y202112":9.35,"rowno":23},{"COLUMNNAME":"Total Tax","RID":24,"Y202512":2.65,"Y202412":1.6,"Y202312":4.59,"Y202212":2.06,"Y202112":2.07,"rowno":24},{"COLUMNNAME":"Net profit from Ordinary Activities After Tax","RID":25,"Y202512":9.17,"Y202412":8.77,"Y202312":9.63,"Y202212":6.03,"Y202112":7.29,"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":9.17,"Y202412":8.77,"Y202312":9.63,"Y202212":6.03,"Y202112":7.29,"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":9.17,"Y202412":8.77,"Y202312":9.63,"Y202212":6.03,"Y202112":7.29,"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":9.17,"Y202412":8.77,"Y202312":9.63,"Y202212":6.03,"Y202112":7.29,"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":9.17,"Y202412":8.77,"Y202312":9.63,"Y202212":6.03,"Y202112":7.29,"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":21.43,"Y202412":-18.16,"Y202312":15.33,"Y202212":-2.23,"Y202112":12.54,"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":21.43,"Y202412":-18.16,"Y202312":15.33,"Y202212":-2.23,"Y202112":12.54,"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":30.6,"Y202412":-9.39,"Y202312":24.96,"Y202212":3.79,"Y202112":19.83,"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":30.6,"Y202412":-9.39,"Y202312":24.96,"Y202212":3.79,"Y202112":19.83,"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":15.1,"Y202412":15.1,"Y202312":15.1,"Y202212":15.1,"Y202112":15.1,"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":6.07,"Y202412":5.8,"Y202312":6.37,"Y202212":3.99,"Y202112":4.83,"rowno":49},{"COLUMNNAME":"    EPS before Exceptional/Extraordinary items-Diluted","RID":46,"Y202512":6.07,"Y202412":5.8,"Y202312":6.37,"Y202212":3.99,"Y202112":4.83,"rowno":50},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Basic","RID":47,"Y202512":6.07,"Y202412":5.8,"Y202312":6.37,"Y202212":3.99,"Y202112":4.83,"rowno":51},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Diluted","RID":48,"Y202512":6.07,"Y202412":5.8,"Y202312":6.37,"Y202212":3.99,"Y202112":4.83,"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}]