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 | 301.9 | 92.2 | 5.0 | 0.0 | |
| Other Income | 0.0 | 0.8 | 0.1 | 0.1 | |
| Total Income | 301.9 | 93.0 | 5.1 | 0.1 | |
| Expenses | |||||
| + Cost of Materials Consumed | 302.4 | 90.4 | 5.2 | 0.2 | |
| + Changes in Inventories | 10.0 | -0.7 | 0.0 | 0.0 | |
| + Employee Benefit Expense | 0.9 | 0.4 | 0.4 | 0.4 | |
| + Finance Costs | 201.8 | 2.2 | -0.6 | -0.6 | |
| + Depreciation & Amortisation | 112.3 | 105.2 | 106.9 | 106.9 | |
| + Other Expenses | 3.0 | 584.8 | 211.1 | 211.7 | |
| Total Expenses | 630.5 | 782.3 | 322.9 | 318.6 | |
| EBITDA | -14.4 | -582.6 | -211.6 | -212.2 | |
| EBIT | -126.8 | -687.8 | -318.5 | -319.2 | |
| Profit | |||||
| PBT before Exceptional Items | -328.6 | -689.3 | -317.9 | -318.5 | |
| + Exceptional Items | -103.4 | 0.0 | 362.4 | 362.4 | |
| Pretax Income | -431.9 | -689.3 | 44.5 | 43.9 | |
| + Deferred Tax | 0.0 | 0.2 | -1.1 | -1.1 | |
| Tax Expense | 0.0 | 0.2 | -1.1 | -1.1 | |
| Net Income | -431.9 | -689.5 | 45.6 | 45.0 | |
| + Net Income — Continuing Ops | -431.9 | -689.5 | 45.6 | 45.0 | |
| Total Comprehensive Income | -431.9 | -689.5 | 45.6 | 45.0 | |
| Net Income to Common | — | — | 67.7 | — | |
| Minority Interest | — | — | 22.1 | — | |
| Per Share | |||||
| Basic EPS | -25.97 | -77.43 | 3.61 | -0.45 | |
| Diluted EPS | -34.15 | -77.43 | 3.61 | 7.57 | |
| Other Comprehensive Income — detail | |||||
| Comprehensive Income — Owners of Parent | -254.9 | — | — | — | |
| Comprehensive Income — Non-controlling Interests | -73.7 | 10.0 | — | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -25.97 | -77.43 | 3.61 | 7.60 | |
| Diluted EPS — Continuing Operations | -34.15 | -77.43 | 3.61 | 11.61 | |
| Basic EPS — Discontinued Operations | 0.00 | 0.00 | 0.00 | -8.05 | |
| Diluted EPS — Discontinued Operations | 0.00 | 0.00 | 0.00 | -4.04 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | -10.6 | 2.5 | -0.1 | -0.2 | |
| Gross Margin % | -3.50 | 2.69 | -2.62 | — | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -328.6 | -689.3 | -317.9 | -318.5 | |
| − Exceptional Items (reconciliation) | -103.4 | 0.0 | 362.4 | 362.4 | |
| Net Income Adj (tax-effected) | -328.6 | -689.5 | -316.8 | -317.4 | |
| EPS Adj | -19.75 | -77.43 | -25.07 | 3.18 | |
| 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 | 12.7 | 12.7 | 12.7 | 12.7 | |