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 | 58.7 | 66.2 | 65.3 | 81.1 | |
| Other Income | 0.9 | 17.2 | 1.9 | 2.1 | |
| Total Income | 59.6 | 83.4 | 67.3 | 83.3 | |
| Expenses | |||||
| + Cost of Materials Consumed | 45.7 | 55.9 | 49.3 | 61.2 | |
| + Employee Benefit Expense | 5.2 | 4.2 | 3.5 | 3.6 | |
| + Finance Costs | 1,135.1 | 1,385.3 | 664.5 | 328.2 | |
| + Depreciation & Amortisation | 7.3 | 6.1 | 5.0 | 4.9 | |
| + Other Expenses | 44.5 | 56.9 | 14.3 | 13.9 | |
| Total Expenses | 1,237.7 | 1,508.5 | 736.5 | 411.7 | |
| EBITDA | -36.7 | -50.9 | -1.7 | 2.5 | |
| EBIT | -44.0 | -57.0 | -6.7 | -2.4 | |
| Profit | |||||
| PBT before Exceptional Items | -1,178.1 | -1,425.1 | -669.2 | -328.5 | |
| + Exceptional Items | 3.1 | -1.3 | 6,465.6 | 6,465.6 | |
| Pretax Income | -1,175.0 | -1,426.4 | 5,796.4 | 6,137.2 | |
| Net Income | -1,175.0 | -1,426.4 | 5,796.4 | 6,137.2 | |
| + Net Income — Continuing Ops | -1,175.0 | -1,426.4 | 5,796.4 | 6,137.2 | |
| + Other Comprehensive Income | 0.0 | 0.1 | 0.0 | 0.0 | |
| Total Comprehensive Income | -1,175.0 | -1,426.2 | 5,796.4 | 6,137.2 | |
| Minority Interest | -0.4 | 0.0 | -0.1 | — | |
| Per Share | |||||
| Basic EPS | -457.07 | 1,110.04 | 1,477.88 | 1,015.17 | |
| Diluted EPS | -457.07 | 1,110.04 | 1,430.14 | 973.47 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 0.1 | 0.0 | — | |
| + Items NOT to be Reclassified to P&L | — | 0.1 | 0.0 | — | |
| Comprehensive Income — Owners of Parent | 0.0 | — | — | — | |
| Comprehensive Income — Non-controlling Interests | 0.0 | -1,426.2 | — | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -457.07 | 555.02 | 738.94 | 1,022.86 | |
| Diluted EPS — Continuing Operations | -457.07 | 555.02 | 715.07 | 980.91 | |
| Basic EPS — Discontinued Operations | 0.00 | 555.02 | 738.94 | -7.69 | |
| Diluted EPS — Discontinued Operations | 0.00 | 555.02 | 715.07 | -7.44 | |
| Direct-method Operating Receipts — filed in the P&L block | |||||
| + Receipts — Sales of Goods & Services | 14.1 | — | — | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 13.1 | 10.3 | 16.0 | 19.9 | |
| Gross Margin % | 22.26 | 15.50 | 24.54 | 24.54 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -1,178.1 | -1,425.1 | -669.2 | -328.5 | |
| − Exceptional Items (reconciliation) | 3.1 | -1.3 | 6,465.6 | 6,465.6 | |
| Net Income Adj (tax-effected) | -1,178.1 | -1,425.1 | -669.2 | -328.5 | |
| EPS Adj | -458.28 | 1,109.04 | -170.62 | -54.33 | |
| 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 | 25.7 | 25.7 | 97.5 | 97.5 | |