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 | 413.8 | 2,179.9 | 1,731.8 | 1,945.6 | |
| Other Income | 55.0 | 367.0 | 173.3 | 197.8 | |
| Total Income | 468.8 | 2,547.0 | 1,905.1 | 2,143.5 | |
| Expenses | |||||
| + Cost of Materials Consumed | 497.5 | 1,602.9 | 1,607.0 | 1,812.5 | |
| + Employee Benefit Expense | 73.2 | 107.4 | 263.4 | 340.6 | |
| + Finance Costs | 9.2 | 460.8 | 549.3 | 667.9 | |
| + Depreciation & Amortisation | 11.3 | 14.8 | 47.9 | 60.9 | |
| + Other Expenses | 271.3 | 305.7 | 335.0 | 399.7 | |
| Total Expenses | 862.5 | 2,491.7 | 2,802.6 | 3,281.6 | |
| EBITDA | -428.1 | 163.8 | -473.6 | -607.2 | |
| EBIT | -439.4 | 149.1 | -521.4 | -668.0 | |
| Profit | |||||
| PBT before Exceptional Items | -393.7 | 55.3 | -897.5 | -1,138.1 | |
| + Exceptional Items | -629.1 | -28.0 | 0.2 | 0.2 | |
| Pretax Income | -1,022.8 | 27.3 | -897.3 | -1,137.9 | |
| + Current Tax | 15.3 | 56.7 | 11.2 | 12.4 | |
| + Deferred Tax | 0.3 | -232.3 | -34.2 | -35.1 | |
| Tax Expense | 15.6 | -175.6 | -23.0 | -22.7 | |
| + Share of Associates & JVs | 0.0 | -9.3 | 1.8 | 5.4 | |
| Net Income | -1,038.4 | 193.6 | -872.5 | -1,109.8 | |
| + Net Income — Continuing Ops | -1,038.4 | 202.9 | -874.3 | -1,115.2 | |
| + Other Comprehensive Income | 131.2 | 17.5 | -4.9 | -4.9 | |
| Total Comprehensive Income | -907.2 | 211.2 | -877.4 | -1,114.8 | |
| Net Income to Common | — | 206.3 | -872.6 | -1,109.9 | |
| Minority Interest | — | 12.6 | 0.2 | 0.1 | |
| Per Share | |||||
| Basic EPS | -19.20 | 1.69 | -6.43 | -8.10 | |
| Diluted EPS | -19.20 | 1.43 | -6.43 | -8.10 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 17.5 | -4.9 | -4.9 | |
| + Items NOT to be Reclassified to P&L | 131.1 | 18.1 | -4.7 | — | |
| + Tax on Items NOT to be Reclassified | — | 0.6 | 0.0 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.1 | — | — | — | |
| + Items to be Reclassified to P&L | -0.0 | — | -0.3 | — | |
| + Tax on Items to be Reclassified | — | -0.0 | 0.0 | 0.0 | |
| Comprehensive Income — Owners of Parent | 0.0 | 224.5 | -877.6 | -1,114.8 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | -13.3 | 0.2 | 0.1 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -19.20 | 1.69 | -6.43 | -8.10 | |
| Diluted EPS — Continuing Operations | -19.20 | 1.43 | -6.43 | -8.10 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | -83.7 | 577.0 | 124.8 | 133.1 | |
| Gross Margin % | -20.22 | 26.47 | 7.21 | 6.84 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -393.7 | 55.3 | -897.5 | -1,138.1 | |
| − Exceptional Items (reconciliation) | -629.1 | -28.0 | 0.2 | 0.2 | |
| Net Income Adj (tax-effected) | -409.3 | 221.6 | -872.6 | -1,110.0 | |
| EPS Adj | -7.57 | 1.93 | -6.43 | -8.10 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 108.2 | 244.4 | 278.0 | 278.0 | |