Nine Monthly Results Results Snapshot
Figures in Cr
Consolidate Nine Monthly Results
Dec'25
Dec'24
Dec'23
Net Sales
993.37
538.93
98.78
Other Operating Income
0.00
0.00
0.00
Total Operating income
993.37
538.93
98.78
Raw Material Cost
294.64
128.00
51.77
Purchase of Finished goods
0.00
0.00
0.00
(Increase) / Decrease In Stocks
6.14
8.67
0.00
Employee Cost
185.45
103.05
59.00
Power Cost
0.00
0.00
0.00
Manufacturing Expenses
0.00
0.01
0.00
Selling and Distribution Expenses
0.00
0.00
0.00
Other Expenses
294.84
151.77
74.13
Total Expenditure (Excl Depreciation)
781.07
391.50
184.90
Operating Profit (PBDIT) excl Other Income
212.30
147.43
-86.12
Other Income
12.93
8.51
2.28
Operating Profit (PBDIT)
225.23
155.94
-83.84
Interest
99.67
86.94
69.00
Exceptional Items
-9.96
-100.52
-141.39
Gross Profit (PBDT)
115.60
-31.52
-268.76
Depreciation
207.27
106.89
56.77
Profit Before Tax
-91.67
-138.41
-325.53
Tax
-13.27
-50.65
0.00
Provisions and contingencies
0.00
0.00
0.00
Profit After Tax
-78.40
-87.76
-325.53
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
Other Adjustments
0.00
0.00
-25.47
Net Profit
-78.40
-140.76
-350.99
Share in Profit of Associates
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
-78.40
-140.76
-350.99
Equity Capital
11.46
11.44
4.01
Face Value
1.0
1.0
1.0
Reserves
0.00
0.00
0.00
Diluted Earnings per share
-7.74
-6.31
-31.32
Operating Profit Margin (Excl OI)
21.37%
27.36%
-87.18%
Gross Profit Margin
11.64%
-5.85%
-272.08%
PAT Margin
-7.89%
-16.28%
-329.55%
Public Share Holdings (%)
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
Nine Monthly Analysis Highlights
Net Sales
YoY Growth in nine months ended Dec 2025 is 84.32% vs 445.59% in Dec 2024
Consolidate Net Profit
YoY Growth in nine months ended Dec 2025 is 44.30% vs 59.90% in Dec 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in nine months ended Dec 2025 is 44.00% vs 271.19% in Dec 2024
Interest
YoY Growth in nine months ended Dec 2025 is 14.64% vs 26.00% in Dec 2024
Operating Profit Margin (Excl OI)
YoY Growth in nine months ended Dec 2025 has fallen from Dec 2024
Compare Nine Monthly Results Of OneSource Speci. With
Figures in Cr
Consolidate Nine Monthly Results
Change(INR)
Change(%)
Net Sales
993.37
3,895.04
-2,901.67
-74.50%
Other Operating Income
0.00
0.00
0.00
Total Operating income
993.37
3,895.04
-2,901.67
-74.50%
Raw Material Cost
294.64
1,455.55
-1,160.91
-79.76%
Purchase of Finished goods
0.00
0.00
0.00
(Increase) / Decrease In Stocks
6.14
-83.97
90.11
107.31%
Employee Cost
185.45
647.91
-462.46
-71.38%
Power Cost
0.00
0.00
0.00
Manufacturing Expenses
0.00
0.00
0.00
Selling and Distribution Expenses
0.00
0.00
0.00
Other Expenses
294.84
1,042.50
-747.66
-71.72%
Total Expenditure (Excl Depreciation)
781.07
3,061.99
-2,280.92
-74.49%
Operating Profit (PBDIT) excl Other Income
212.30
833.05
-620.75
-74.52%
Other Income
12.93
11.56
1.37
11.85%
Operating Profit (PBDIT)
225.23
844.61
-619.38
-73.33%
Interest
99.67
81.66
18.01
22.05%
Exceptional Items
-9.96
-25.91
15.95
61.56%
Gross Profit (PBDT)
115.60
737.04
-621.44
-84.32%
Depreciation
207.27
214.40
-7.13
-3.33%
Profit Before Tax
-91.67
522.62
-614.29
-117.54%
Tax
-13.27
129.17
-142.44
-110.27%
Provisions and contingencies
0.00
0.00
0.00
Profit After Tax
-78.40
393.45
-471.85
-119.93%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
Net Profit
-78.40
393.45
-471.85
-119.93%
Share in Profit of Associates
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
-78.40
393.45
-471.85
-119.93%
Equity Capital
11.46
24.27
-12.81
-52.78%
Face Value
1.00
1.00
0.00
Reserves
0.00
0.00
0.00
Gross Profit Margin
11.64%
18.92%
0.00
-7.28%
PAT Margin
-7.89%
10.10%
0.00
-17.99%
Public Share Holdings (%)
0.00%
0.00%
0.00
0.00%
Pledged Promotor Holding (%)
0.00%
0.00%
0.00
0.00%
Nine Monthly - Net Sales
Net Sales 993.37 Cr
in Dec 2025Figures in Cr
YoY Growth in nine months ended Dec 2025 is 84.32% vs 445.59% in Dec 2024
Nine Monthly - Consolidate Net Profit
Consolidate Net Profit -78.40 Cr
in Dec 2025Figures in Cr
YoY Growth in nine months ended Dec 2025 is 44.30% vs 59.90% in Dec 2024
Nine Monthly - Operating Profit (PBDIT)
Operating Profit (PBDIT) 212.30 Cr
in Dec 2025Figures in Cr
YoY Growth in nine months ended Dec 2025 is 44.00% vs 271.19% in Dec 2024
Nine Monthly - Interest
Interest 99.67 Cr
in Dec 2025Figures in Cr
YoY Growth in nine months ended Dec 2025 is 14.64% vs 26.00% in Dec 2024
Nine Monthly - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 21.37%
in Dec 2025Figures in %
YoY Growth in nine months ended Dec 2025 has fallen from Dec 2024
