In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Revenue from Operations | 379.7 | 274.3 | 154.3 | 155.4 | |
| Other Income | 11.4 | 205.7 | 30.9 | 32.1 | |
| Total Income | 391.1 | 480.0 | 185.2 | 187.5 | |
| Expenses | |||||
| + Employee Benefit Expense | 10.5 | 6.0 | 4.7 | 4.7 | |
| + Finance Costs | 188.2 | 54.1 | 0.0 | 0.0 | |
| + Depreciation & Amortisation | 81.9 | 74.1 | 65.6 | 66.7 | |
| + Other Expenses | 231.5 | 211.7 | 174.0 | 276.4 | |
| Total Expenses | 512.1 | 346.0 | 244.3 | 347.8 | |
| EBITDA | 137.7 | 56.6 | -24.4 | -125.6 | |
| EBIT | 55.8 | -17.5 | -90.0 | -192.3 | |
| Profit | |||||
| PBT before Exceptional Items | -121.0 | 134.0 | -59.1 | -160.2 | |
| Pretax Income | -121.0 | 134.0 | -59.1 | -160.2 | |
| + Current Tax | 0.4 | 0.0 | 0.2 | -0.1 | |
| + Deferred Tax | -8.2 | -2.1 | 0.1 | -0.1 | |
| Tax Expense | -7.8 | -2.1 | 0.3 | -0.2 | |
| Net Income | -113.2 | 136.1 | -59.5 | -160.1 | |
| + Net Income — Continuing Ops | -113.2 | 136.1 | -59.5 | -160.1 | |
| + Other Comprehensive Income | 0.6 | 0.8 | 0.0 | 0.0 | |
| Total Comprehensive Income | -112.6 | 136.9 | -59.4 | -160.1 | |
| Net Income to Common | -112.0 | 141.1 | -29.6 | -134.2 | |
| Minority Interest | -1.2 | -5.0 | -29.8 | -25.9 | |
| Per Share | |||||
| Basic EPS | -13.49 | 16.22 | -7.08 | -19.09 | |
| Diluted EPS | -13.49 | 16.22 | -7.08 | -19.09 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 0.8 | 0.0 | 0.0 | |
| + Items NOT to be Reclassified to P&L | 0.6 | — | 0.0 | — | |
| + Tax on Items NOT to be Reclassified | — | -0.8 | 0.0 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | — | — | — | |
| + Tax on Items to be Reclassified | — | 0.0 | — | — | |
| Comprehensive Income — Owners of Parent | -111.4 | 141.7 | -29.6 | -134.2 | |
| Comprehensive Income — Non-controlling Interests | -1.1 | -4.8 | -29.8 | -25.9 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -13.49 | 16.22 | -7.08 | -19.09 | |
| Diluted EPS — Continuing Operations | -13.49 | 16.22 | -7.08 | -19.09 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 379.7 | 274.3 | 154.3 | 155.4 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -121.0 | 134.0 | -59.1 | -160.2 | |
| Net Income Adj (tax-effected) | -113.2 | 136.1 | -59.5 | -160.1 | |
| EPS Adj | -13.49 | 16.22 | -7.08 | -19.09 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 84.0 | 84.0 | 84.0 | 84.0 | |