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 | 477.3 | 321.7 | 512.2 | 513.2 | |
| Other Income | 38.2 | 75.1 | 54.6 | 57.2 | |
| Total Income | 515.4 | 396.8 | 566.8 | 570.4 | |
| Expenses | |||||
| + Cost of Materials Consumed | 1,028.0 | 499.6 | 262.7 | 253.3 | |
| + Changes in Inventories | -1.0 | 8.7 | 0.0 | 0.0 | |
| + Employee Benefit Expense | 39.5 | 29.4 | 32.3 | 32.7 | |
| + Finance Costs | 3,088.1 | 2,672.1 | 2,744.8 | 2,727.4 | |
| + Depreciation & Amortisation | 6.2 | 4.0 | 4.3 | 4.3 | |
| + Other Expenses | 177.5 | 212.4 | 222.9 | 217.1 | |
| Total Expenses | 4,338.4 | 3,426.2 | 3,267.0 | 3,234.8 | |
| EBITDA | -766.8 | -428.4 | -5.7 | 10.1 | |
| EBIT | -773.0 | -432.3 | -10.0 | 5.8 | |
| Profit | |||||
| PBT before Exceptional Items | -3,822.9 | -3,029.3 | -2,700.2 | -2,664.3 | |
| + Exceptional Items | 0.0 | 0.0 | -317.9 | -317.9 | |
| Pretax Income | -3,822.9 | -3,029.3 | -3,018.1 | -2,982.3 | |
| + Current Tax | 6.1 | 17.5 | 2.0 | 2.0 | |
| + Deferred Tax | -21.8 | 131.3 | -1.9 | -1.9 | |
| Tax Expense | -15.6 | 148.8 | 0.0 | 0.0 | |
| Net Income | -3,807.3 | -3,178.2 | -3,018.1 | -2,982.3 | |
| + Net Income — Continuing Ops | -3,807.3 | -3,178.2 | -3,018.1 | -2,982.3 | |
| + Other Comprehensive Income | -0.9 | -1.4 | 1.0 | 0.9 | |
| Total Comprehensive Income | -3,808.2 | -3,179.6 | -3,017.1 | -2,981.4 | |
| Net Income to Common | — | -2,593.5 | -2,455.7 | -2,440.8 | |
| Minority Interest | — | -584.7 | -562.4 | -547.8 | |
| Per Share | |||||
| Basic EPS | -12.72 | -9.91 | -9.39 | -9.31 | |
| Diluted EPS | -12.72 | -9.91 | -9.39 | -9.31 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | -1.4 | 1.0 | 0.9 | |
| + Items NOT to be Reclassified to P&L | -1.0 | -1.4 | 1.0 | 0.9 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.1 | — | — | — | |
| Comprehensive Income — Owners of Parent | -3,326.7 | -2,594.9 | -2,454.7 | -2,433.6 | |
| Comprehensive Income — Non-controlling Interests | -480.6 | -584.7 | -562.4 | -547.8 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -12.72 | -9.91 | -9.39 | -9.31 | |
| Diluted EPS — Continuing Operations | -12.72 | -9.91 | -9.39 | -9.31 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | -549.7 | -186.6 | 249.5 | 259.9 | |
| Gross Margin % | -115.18 | -58.01 | 48.72 | 50.65 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -3,822.9 | -3,029.3 | -2,700.2 | -2,664.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | -317.9 | -317.9 | |
| Net Income Adj (tax-effected) | -3,807.3 | -3,178.2 | -2,700.2 | -2,664.4 | |
| EPS Adj | -12.72 | -9.91 | -8.40 | -8.32 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 523.3 | 523.3 | 523.3 | 523.3 | |