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 | 1,614.3 | 1,561.0 | 1,253.4 | 1,377.3 | |
| Other Income | 20.6 | 76.0 | 86.3 | 103.3 | |
| Total Income | 1,634.9 | 1,637.0 | 1,339.7 | 1,480.6 | |
| Expenses | |||||
| + Cost of Materials Consumed | 1,552.9 | 2,096.7 | 2,811.6 | 2,877.3 | |
| + Changes in Inventories | 236.6 | -85.8 | -1,049.7 | -1,159.2 | |
| + Employee Benefit Expense | 34.6 | 24.1 | 24.5 | 19.5 | |
| + Finance Costs | 130.3 | 195.3 | 255.1 | 215.2 | |
| + Depreciation & Amortisation | 54.3 | 36.7 | 34.5 | 35.2 | |
| + Other Expenses | 133.5 | 133.8 | 162.8 | 158.7 | |
| Total Expenses | 2,142.2 | 2,400.7 | 2,238.9 | 2,146.5 | |
| EBITDA | -343.3 | -607.7 | -695.8 | -518.9 | |
| EBIT | -397.5 | -644.4 | -730.3 | -554.1 | |
| Profit | |||||
| PBT before Exceptional Items | -507.3 | -763.8 | -899.1 | -665.9 | |
| Pretax Income | -507.3 | -763.8 | -899.1 | -665.9 | |
| + Current Tax | 4.2 | 2.7 | 3.6 | 5.0 | |
| + Deferred Tax | -105.4 | -81.3 | -205.9 | -161.2 | |
| Tax Expense | -101.2 | -78.6 | -202.3 | -156.2 | |
| + Share of Associates & JVs | 0.2 | -0.3 | -0.0 | -0.0 | |
| Net Income | -405.9 | -685.4 | -696.8 | -509.7 | |
| + Net Income — Continuing Ops | -406.1 | -685.1 | -696.8 | -509.7 | |
| + Other Comprehensive Income | -0.4 | 0.5 | 0.5 | -0.2 | |
| Total Comprehensive Income | -406.3 | -684.9 | -696.3 | -510.0 | |
| Net Income to Common | -402.6 | -686.0 | -696.9 | -510.2 | |
| Minority Interest | -3.3 | 0.6 | 0.1 | 0.5 | |
| Per Share | |||||
| Basic EPS | -22.01 | -37.51 | -38.10 | -27.90 | |
| Diluted EPS | -22.01 | -37.51 | -38.10 | -27.90 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 0.5 | 0.5 | -0.2 | |
| + Items NOT to be Reclassified to P&L | -0.5 | 0.4 | 1.2 | 0.2 | |
| + Tax on Items NOT to be Reclassified | — | -0.1 | 0.7 | 0.5 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.1 | — | — | — | |
| Comprehensive Income — Owners of Parent | -403.0 | -685.5 | 0.5 | — | |
| Comprehensive Income — Non-controlling Interests | -3.3 | 0.6 | 0.0 | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -22.01 | -37.51 | -38.10 | -27.90 | |
| Diluted EPS — Continuing Operations | -22.01 | -37.51 | -38.10 | -27.90 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | -175.2 | -449.9 | -508.5 | -340.7 | |
| Gross Margin % | -10.85 | -28.82 | -40.57 | -24.74 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -507.3 | -763.8 | -899.1 | -665.9 | |
| Net Income Adj (tax-effected) | -405.9 | -685.4 | -696.8 | -509.7 | |
| EPS Adj | -22.01 | -37.51 | -38.10 | -27.90 | |
| 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 | 182.9 | 182.9 | 182.9 | 182.9 | |