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 | 11.7 | 6.7 | 7.1 | 8.8 | |
| Other Income | 21.1 | 10.9 | 13.9 | 20.9 | |
| Total Income | 32.8 | 17.6 | 21.0 | 29.7 | |
| Expenses | |||||
| + Employee Benefit Expense | 19.0 | 20.8 | 24.1 | 25.5 | |
| + Finance Costs | 0.2 | 0.0 | 0.2 | 0.6 | |
| + Depreciation & Amortisation | 6.5 | 5.8 | 5.6 | 6.4 | |
| + Other Expenses | 120.7 | 151.6 | 267.5 | 349.6 | |
| Total Expenses | 146.4 | 178.3 | 297.4 | 382.1 | |
| EBITDA | -128.0 | -165.8 | -284.5 | -366.3 | |
| EBIT | -134.5 | -171.6 | -290.1 | -372.7 | |
| Profit | |||||
| PBT before Exceptional Items | -113.5 | -160.7 | -276.3 | -352.4 | |
| + Exceptional Items | 7.5 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | -106.1 | -160.7 | -276.3 | -352.4 | |
| + Current Tax | -1.0 | 0.0 | 0.0 | 0.0 | |
| Tax Expense | -1.0 | 0.0 | 0.0 | 0.0 | |
| Net Income | -105.1 | -160.7 | -276.3 | -352.4 | |
| + Net Income — Continuing Ops | -105.1 | -160.7 | -276.3 | -352.4 | |
| + Other Comprehensive Income | -0.1 | -0.6 | -1.2 | -1.2 | |
| Total Comprehensive Income | -105.1 | -161.3 | -277.5 | -353.6 | |
| Per Share | |||||
| Basic EPS | -4.82 | -7.37 | -12.13 | -14.89 | |
| Diluted EPS | -4.82 | -7.37 | -12.13 | -14.89 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | -0.6 | -1.2 | -1.2 | |
| + Items NOT to be Reclassified to P&L | — | -0.6 | -0.2 | -0.2 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.1 | — | — | — | |
| + Items to be Reclassified to P&L | — | — | -1.0 | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -4.82 | -7.37 | -12.13 | -14.89 | |
| Diluted EPS — Continuing Operations | -4.82 | -7.37 | -12.13 | -14.89 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 11.7 | 6.7 | 7.1 | 8.8 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -113.5 | -160.7 | -276.3 | -352.4 | |
| − Exceptional Items (reconciliation) | 7.5 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | -112.5 | -160.7 | -276.3 | -352.4 | |
| EPS Adj | -5.16 | -7.37 | -12.13 | -14.89 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 21.8 | 21.8 | 26.4 | 26.4 | |