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 | 36.5 | 16.6 | -15.4 | -4.1 | |
| Other Income | 0.4 | 0.7 | 0.0 | 0.0 | |
| Total Income | 36.9 | 17.3 | -15.4 | -4.0 | |
| Expenses | |||||
| + Cost of Materials Consumed | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Changes in Inventories | 1.8 | 0.0 | 0.0 | 0.0 | |
| + Employee Benefit Expense | 2.7 | 3.1 | 4.1 | 4.0 | |
| + Finance Costs | 0.6 | 0.4 | 0.4 | 0.5 | |
| + Depreciation & Amortisation | 1.4 | 2.2 | 2.0 | 2.2 | |
| + Other Expenses | 6.5 | 6.5 | 8.0 | 8.1 | |
| Total Expenses | -17.1 | 12.2 | 0.1 | 4.4 | |
| EBITDA | 55.5 | 7.0 | -13.1 | -5.8 | |
| EBIT | 54.1 | 4.8 | -15.1 | -7.9 | |
| Profit | |||||
| PBT before Exceptional Items | 54.0 | 5.1 | -15.5 | -8.4 | |
| + Exceptional Items | 20.3 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 74.3 | 5.1 | -15.5 | -8.4 | |
| + Current Tax | 4.1 | 5.8 | 4.2 | 5.9 | |
| + Deferred Tax | 1.0 | -5.0 | -7.6 | -6.1 | |
| Tax Expense | 5.1 | 0.8 | -3.4 | -0.2 | |
| + Share of Associates & JVs | 2.1 | 0.0 | 0.0 | 0.0 | |
| Net Income | 71.2 | 4.3 | -12.1 | -8.2 | |
| + Net Income — Continuing Ops | 69.2 | 4.3 | -12.1 | -8.2 | |
| + Other Comprehensive Income | -0.0 | -0.0 | 0.1 | 0.1 | |
| Total Comprehensive Income | 71.2 | 4.3 | -12.0 | -8.1 | |
| Net Income to Common | 0.0 | 4.0 | — | — | |
| Minority Interest | 0.0 | 0.3 | — | — | |
| Per Share | |||||
| Basic EPS | 28.77 | 1.78 | -5.51 | -3.28 | |
| Diluted EPS | 28.77 | 1.78 | -5.51 | -3.28 | |
| Revenue Detail — as filed | |||||
| + Sale of Services | — | 0.2 | 0.0 | 0.0 | |
| + Dividend Income | — | 0.2 | 0.2 | 0.2 | |
| + Net Gain on Fair Value Changes | — | -7.6 | -35.3 | -24.5 | |
| Expense Detail — as filed | |||||
| + Impairment on Financial Instruments | — | -0.1 | -14.4 | -10.4 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | -0.0 | 0.1 | 0.1 | |
| + Tax on Items NOT to be Reclassified | — | 0.1 | -0.1 | -0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | — | — | — | |
| + Tax on Items to be Reclassified | — | -0.0 | 0.0 | 0.0 | |
| + Tax on Items to be Reclassified — alt tag | -0.0 | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | -0.0 | — | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 28.77 | 1.78 | -5.51 | -3.28 | |
| Diluted EPS — Continuing Operations | 28.77 | 1.78 | -5.51 | -3.28 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 34.6 | 16.5 | -15.4 | -4.1 | |
| Gross Margin % | 94.95 | 99.75 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 54.0 | 5.1 | -15.5 | -8.4 | |
| − Exceptional Items (reconciliation) | 20.3 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 52.3 | 4.3 | -12.1 | -8.2 | |
| EPS Adj | 21.14 | 1.78 | -5.51 | -3.28 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 0.00 | 10.00 | 10.00 | |
| Interest Earned | — | 23.8 | 19.7 | 20.2 | |
| Paid Up Equity Capital | 22.5 | 22.5 | 22.5 | 22.5 | |