Meril Life

₹0.00

0.00% 13 Nov 4:01 p.m.

Listing Status:

merillife.com

•••• ••••

•••

Key Metrics of Meril

Market Cap
Total Equity Funding ₹2,427 Cr in 2 rounds
Latest Funding Round ₹860 Cr, Series C Jul 21, 2025
Post Money Valuation —
Annual Revenue ₹4,992 Cr
▲ 40% YoYas on Mar 31, 2025
EBITDA ₹1,383 Cr
▲ 85% YoYas on Mar 31, 2025
EBITDA Margin 27.71%
▲ 32% YoYas on Mar 31, 2025
Net Profit ₹729 Cr
▲ 119% YoYas on Mar 31, 2025
Net Profit Margin 14.61%
▲ 57% YoYas on Mar 31, 2025

About the Company

Manufacturer of medical devices including vascular intervention products, orthopedic implants, robotics, endo-surgery equipment, and diagnostic solutions. This entity designs and...

Price on BSE Volume

Funding Rounds

Total Rounds: 2 Merillife

S.No.	Date	Round Name	Amount	TTM Revenue	Investors & Facilitators
1.	Jul 21, 2025	Series C	₹860 Cr	₹5,724 Cr	Inst: ADIA Facil: AZB & Partners
2.	Feb 22, 2022	PE	₹1,567 Cr	-	Inst: Warburg Pincus

Financial Statements

Revenue - INR (Cr)

Net Profit/Loss - INR (Cr)

Select a year from the tabs

FY 24-25

FY 23-24

FY 22-23

FY 21-22

FY 20-21

FY 19-20

FY 18-19

FY 17-18

FY 16-17

FY 15-16

FY 14-15

FY 13-14

Detailed Income Statement

FY 24-25 (in Cr)

4,992.2

4,892.8

Total revenue from operations finance company

Other income

99.4

3,996.0

Cost of materials consumed

1,173.6

Purchases of stock-in-trade

170.6

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(38.3)

Employee benefit expense

679.2

Finance costs

193.2

194.1

1,623.6

Consumption of stores and spare parts

77.6

Power and fuel

47.4

Rent

15.2

Repairs to building

Repairs to machinery

Insurance

15.7

13.3

Printing stationery

4.9

Travelling conveyance

239.8

Legal professional charges

200.9

Training recruitment expenses

12.4

Safety security expenses

5.2

Directors sitting fees

Advertising promotional expenses

255.9

Commission paid other selling agents

106.5

Impairment loss on financial assets

Impairment loss on non financial assets

90.7

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

3.8

Miscellaneous expenses

304.1

CSR expenditure

9.1

Cost repairs maintenance other assets

17.7

Donations Subscriptions

0.2

Telephone postage

4.5

13.1

Discount issue shares debentures written off

Total profit before exceptional items, extraordinary items and tax

996.2

Total profit before tax

996.2

266.8

Total profit (loss) for period from continuing operations

729.4

Tax expense of discontinuing operations

Total profit (loss) from discontinuing operation after tax

Total profit (loss) for period

729.4

Basic earning per equity share

0.0

Diluted earnings per equity share

0.0

Detailed Balance Sheet

FY 24-25 (in Cr)

7,494.2

3,781.1

3,713.1

826.8

2,886.3

7,494.2

2,609.8

2,079.8

36.0

Deferred tax assets (net)

175.3

Other non-current assets

318.7

4,884.3

Detailed Cash Flow Statement	FY 24-25 (in Cr)
Net cash from / (used in) operating activities	125.6
Net cash from / (used in) investing activities	(655.1)
Net cash from / (used) in financing activities	568.0
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	38.5
Net increase / (decrease) in cash and cash equivalents	38.5
Cash and cash equivalents at the beginning of the year	64.1
Cash and cash equivalents at the end of the year	102.6

Detailed Income Statement

FY 23-24 (in Cr)

3,570.2

3,495.7

Total revenue from operations finance company

Other income

74.5

3,081.6

Cost of materials consumed

1,069.8

Purchases of stock-in-trade

159.6

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(291.0)

Employee benefit expense

489.3

Finance costs

110.7

149.1

1,394.0

Consumption of stores and spare parts

64.7

Power and fuel

29.8

Rent

11.1

Repairs to building

Repairs to machinery

Insurance

9.3

14.9

Printing stationery

3.5

Travelling conveyance

156.7

Legal professional charges

205.1

Training recruitment expenses

11.3

Safety security expenses

4.1

Directors sitting fees

Advertising promotional expenses

201.1

Commission paid other selling agents

96.3

Impairment loss on financial assets

Impairment loss on non financial assets

57.4

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

3.9

Miscellaneous expenses

354.7

CSR expenditure

7.7

Cost repairs maintenance other assets

15.7

Donations Subscriptions

2.2

Telephone postage

3.6

19.1

Discount issue shares debentures written off

Total profit before exceptional items, extraordinary items and tax

488.5

Total profit before tax

488.5

155.7

Total profit (loss) for period from continuing operations

332.8

Tax expense of discontinuing operations

Total profit (loss) from discontinuing operation after tax

Total profit (loss) for period

332.8

Basic earning per equity share

0.0

Diluted earnings per equity share

0.0

Detailed Balance Sheet

FY 23-24 (in Cr)

5,762.2

3,035.2

2,727.0

492.5

2,234.5

5,762.2

2,109.1

1,565.5

37.7

Deferred tax assets (net)

133.6

Other non-current assets

372.4

3,653.0

Detailed Cash Flow Statement	FY 23-24 (in Cr)
Net cash from / (used in) operating activities	(206.8)
Net cash from / (used in) investing activities	(670.7)
Net cash from / (used) in financing activities	873.5
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	(4.0)
Net increase / (decrease) in cash and cash equivalents	(4.0)
Cash and cash equivalents at the beginning of the year	68.1
Cash and cash equivalents at the end of the year	64.1

Detailed Income Statement

FY 22-23 (in Cr)

2,716.4

2,358.3

Total revenue from operations finance company

Other income

358.1

2,042.3

Cost of materials consumed

872.6

Purchases of stock-in-trade

116.0

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(164.5)

Employee benefit expense

325.0

Finance costs

49.5

90.6

753.1

Consumption of stores and spare parts

40.5

Power and fuel

20.7

Rent

7.4

Repairs to building

Repairs to machinery

Insurance

5.3

4.8

Printing stationery

2.6

Travelling conveyance

93.6

Legal professional charges

104.9

Training recruitment expenses

4.8

Safety security expenses

2.7

Directors sitting fees

Advertising promotional expenses

122.2

Commission paid other selling agents

40.9

Impairment loss on financial assets

Impairment loss on non financial assets

43.5

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

2.6

Miscellaneous expenses

136.2

CSR expenditure

2.5

Cost repairs maintenance other assets

8.8

Donations Subscriptions

0.1

Telephone postage

2.2

20.2

Discount issue shares debentures written off

Total profit before exceptional items, extraordinary items and tax

674.1

Exceptional items before tax

10.7

Total profit before tax

684.8

179.9

Total profit (loss) for period from continuing operations

504.9

Tax expense of discontinuing operations

Total profit (loss) from discontinuing operation after tax

Total profit (loss) for period

504.9

Basic earning per equity share

0.0

Diluted earnings per equity share

0.0

Detailed Balance Sheet

FY 22-23 (in Cr)

4,050.2

2,106.4

1,943.8

239.4

1,704.5

4,050.2

2,183.6

1,021.4

824.2

Deferred tax assets (net)

94.4

Other non-current assets

243.6

1,866.6

Detailed Cash Flow Statement	FY 22-23 (in Cr)
Net cash from / (used in) operating activities	45.1
Net cash from / (used in) investing activities	(1,830.3)
Net cash from / (used) in financing activities	1,753.1
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	(32.0)
Effect of exchange rate changes on cash and cash equivalents	47.4
Net increase / (decrease) in cash and cash equivalents	15.4
Cash and cash equivalents at the beginning of the year	52.7
Cash and cash equivalents at the end of the year	68.1

Detailed Income Statement

FY 21-22 (in Cr)

1,673.2

1,669.2

Other income

4.0

1,480.0

Cost of materials consumed

622.2

Purchases of stock-in-trade

46.1

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(70.2)

Employee benefit expense

228.2

Finance costs

76.8

72.0

504.9

Consumption of stores and spare parts

27.6

Power and fuel

17.1

Rent

3.8

Repairs to building

Repairs to machinery

Insurance

4.2

2.7

Printing stationery

1.5

Travelling conveyance

39.5

Legal professional charges

132.9

Training recruitment expenses

1.2

Safety security expenses

2.2

Directors sitting fees

Advertising promotional expenses

72.2

Commission paid other selling agents

12.7

42.8

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

1.6

Miscellaneous expenses

85.0

CSR expenditure

1.8

Cost repairs maintenance other assets

7.1

Donations Subscriptions

0.2

Telephone postage

1.5

10.3

Total profit before exceptional items, extraordinary items and tax

193.2

Exceptional items before tax

5.9

Total profit before tax

199.1

41.4

Total profit (loss) for period from continuing operations

157.6

Total profit (loss) for period

157.6

Detailed Balance Sheet

FY 21-22 (in Cr)

1,667.6

70.3

1,597.3

671.9

925.4

1,667.6

450.8

287.3

9.3

Deferred tax assets (net)

57.6

Other non-current assets

69.1

1,216.8

Detailed Cash Flow Statement	FY 21-22 (in Cr)
Net cash from / (used in) operating activities	219.4
Net cash from / (used in) investing activities	(83.0)
Net cash from / (used) in financing activities	(103.7)
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	32.7
Effect of exchange rate changes on cash and cash equivalents	0
Net increase / (decrease) in cash and cash equivalents	32.7
Cash and cash equivalents at the beginning of the year	19.9
Cash and cash equivalents at the end of the year	52.7

Detailed Income Statement

FY 20-21 (in Cr)

2.3

7.5

Cost of materials consumed

Purchases of stock-in-trade

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

0.1

Finance costs

7.3

0.2

Consumption of stores and spare parts	0
Power and fuel	0
Rent	0
Insurance	0.0
Total rates and taxes excluding taxes on income	0.0
Research development expenditure	0
Telephone postage	0.0
Printing stationery	0
Travelling conveyance	0
Legal professional charges	0.0
Training recruitment expenses	0
Vehicle running expenses	0
Safety security expenses	0
Donations subscriptions	0
Bank charges	0
Advertising promotional expenses	0
Commission paid other selling agents	0
Cost repairs maintenance other assets	0.0
Total cost transportation	0
Cost royalty	0
Total net provisions charged	0
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0
Total payments to auditor	0.1
CSR expenditure	0
Miscellaneous expenses	0.0

Total profit before prior period items, exceptional items, extraordinary items and tax

Exceptional items before tax

Total profit before extraordinary items and tax

Extraordinary items before tax

Total profit before tax

(5.2)

(0.0)

Total profit (loss) for period from continuing operations

(5.2)

Detailed Balance Sheet

FY 20-21 (in Cr)

159.5

156.6

Property, plant and equipment

Capital work-in-progress

Goodwill

Intangible assets under development

Investments accounted for using equity method

156.6

Deferred tax assets (net)

Other intangible assets

Other non-current assets

2.9

Inventories

2.5

Current tax assets

0.4

Other current assets

0.0

159.5

53.9

105.6

105.4

0.2

Detailed Cash Flow Statement	FY 20-21 (in Cr)
Cash flow from operating activities	0
Net cash from/(used in) operating activities	(0.3)
Cash flow from investing activities	0
Net cash from/(used in) investing activities	0.2
Cash flow from financing activities	0
Net cash from/(used) in financing activities	0
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	(0.0)
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	(0.0)
Cash and cash equivalents at the beginning of the year	0.1
Cash and cash equivalents at the end of the year	0.1

Detailed Income Statement

FY 19-20 (in Cr)

4.4

7.8

Cost of materials consumed

Purchases of stock-in-trade

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

0.1

Finance costs

7.2

0.5

Consumption of stores and spare parts	0
Power and fuel	0
Rent	0
Insurance	0.0
Total rates and taxes excluding taxes on income	0.0
Research development expenditure	0
Telephone postage	0
Printing stationery	0
Travelling conveyance	0
Legal professional charges	0.0
Training recruitment expenses	0
Vehicle running expenses	0.0
Safety security expenses	0
Donations subscriptions	0
Bank charges	0.0
Advertising promotional expenses	0
Commission paid other selling agents	0
Cost repairs maintenance other assets	0
Total cost transportation	0
Cost royalty	0
Total net provisions charged	0.2
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0
Total payments to auditor	0.3
CSR expenditure	0
Miscellaneous expenses	0.0

Total profit before prior period items, exceptional items, extraordinary items and tax

Exceptional items before tax

Total profit before extraordinary items and tax

Extraordinary items before tax

Total profit before tax

(3.4)

0.3

Total profit (loss) for period from continuing operations

(3.7)

Detailed Balance Sheet

FY 19-20 (in Cr)

157.4

154.5

Property, plant and equipment

Capital work-in-progress

Goodwill

Intangible assets under development

Investments accounted for using equity method

154.5

Deferred tax assets (net)

Other intangible assets

Other non-current assets

2.9

Inventories

2.6

Current tax assets

0.3

Other current assets

0.0

157.4

59.1

98.3

98.1

0.2

Detailed Cash Flow Statement	FY 19-20 (in Cr)
Cash flow from operating activities	0
Net cash from/(used in) operating activities	(1.0)
Cash flow from investing activities	0
Net cash from/(used in) investing activities	1.1
Cash flow from financing activities	0
Net cash from/(used) in financing activities	0
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	0.1
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	0.1
Cash and cash equivalents at the beginning of the year	0.0
Cash and cash equivalents at the end of the year	0.1

Detailed Income Statement

FY 18-19 (in Cr)

2.8

7.0

Cost of materials consumed

Purchases of stock-in-trade

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

0.1

Finance costs

6.7

0.2

Consumption of stores and spare parts	0
Power and fuel	0
Rent	0
Insurance	0.0
Total rates and taxes excluding taxes on income	0.0
Research development expenditure	0
Telephone postage	0.0
Printing stationery	0
Travelling conveyance	0.0
Legal professional charges	0.0
Training recruitment expenses	0
Vehicle running expenses	0.0
Safety security expenses	0
Donations subscriptions	0
Bank charges	0
Advertising promotional expenses	0
Commission paid other selling agents	0
Cost repairs maintenance other assets	0
Total cost transportation	0
Cost royalty	0
Total net provisions charged	0
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0
Total payments to auditor	0.1
CSR expenditure	0
Miscellaneous expenses	0.0

Total profit before prior period items, exceptional items, extraordinary items and tax

Exceptional items before tax

Total profit before extraordinary items and tax

Extraordinary items before tax

Total profit before tax

(4.2)

0.0

Total profit (loss) for period from continuing operations

(4.2)

Detailed Balance Sheet

FY 18-19 (in Cr)

153.9

131.7

Property, plant and equipment

Capital work-in-progress

Goodwill

Intangible assets under development

Investments accounted for using equity method

131.7

Deferred tax assets (net)

Other intangible assets

Other non-current assets

22.2

Inventories

22.2

Current tax assets

Other current assets

0.0

153.9

56.0

97.9

97.7

0.2

Detailed Cash Flow Statement	FY 18-19 (in Cr)
Cash flow from operating activities	0
Net cash from/(used in) operating activities	(0.2)
Cash flow from investing activities	0
Net cash from/(used in) investing activities	0.2
Cash flow from financing activities	0
Net cash from/(used) in financing activities	0
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	(0.0)
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	(0.0)
Cash and cash equivalents at the beginning of the year	0.0
Cash and cash equivalents at the end of the year	0.0

Detailed Income Statement

FY 17-18 (in Cr)

3.1

6.5

Cost of materials consumed

Purchases of stock-in-trade

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

0.0

Finance costs

6.3

0.2

Consumption of stores and spare parts	0
Power and fuel	0
Rent	0
Insurance	0.0
Total rates and taxes excluding taxes on income	0.0
Research development expenditure	0
Telephone postage	0
Printing stationery	0
Travelling conveyance	0
Legal professional charges	0.0
Training recruitment expenses	0
Vehicle running expenses	0.0
Safety security expenses	0
Donations subscriptions	0
Bank charges	0.0
Advertising promotional expenses	0
Commission paid other selling agents	0
Cost repairs maintenance other assets	0
Total cost transportation	0
Cost royalty	0
Total net provisions charged	0
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0
Total payments to auditor	0.1
CSR expenditure	0
Miscellaneous expenses	0.0

Total profit before prior period items, exceptional items, extraordinary items and tax

Exceptional items before tax

Total profit before extraordinary items and tax

Extraordinary items before tax

Total profit before tax

(3.4)

0.0

Total profit (loss) for period from continuing operations

(3.5)

Detailed Balance Sheet

FY 17-18 (in Cr)

151.4

151.1

Property, plant and equipment

Capital work-in-progress

Goodwill

Intangible assets under development

Investments accounted for using equity method

151.1

Deferred tax assets (net)

Other intangible assets

Other non-current assets

0.0

0.3

Inventories

0.3

Current tax assets

Other current assets

0.0

151.4

60.2

91.2

91.0

0.2

Detailed Cash Flow Statement	FY 17-18 (in Cr)
Cash flow from operating activities	0
Net cash from/(used in) operating activities	(0.2)
Cash flow from investing activities	0
Net cash from/(used in) investing activities	0.2
Cash flow from financing activities	0
Net cash from/(used) in financing activities	0
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	(0.0)
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	(0.0)
Cash and cash equivalents at the beginning of the year	0.0
Cash and cash equivalents at the end of the year	0.0

Detailed Income Statement

FY 16-17 (in Cr)

0.0

0.6

Cost of materials consumed

Purchases of stock-in-trade

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

0.0

Finance costs

0.6

Consumption of stores and spare parts	0
Power and fuel	0
Rent	0
Insurance	0.0
Total rates and taxes excluding taxes on income	0.0
Research development expenditure	0
Telephone postage	0
Printing stationery	0
Travelling conveyance	0.0
Legal professional charges	0.4
Training recruitment expenses	0
Vehicle running expenses	0
Safety security expenses	0
Donations subscriptions	0
Bank charges	0.0
Advertising promotional expenses	0
Commission paid other selling agents	0
Cost repairs maintenance other assets	0
Total cost transportation	0
Cost royalty	0
Total net provisions charged	0
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0
Total payments to auditor	0.1
CSR expenditure	0
Miscellaneous expenses	0.0

Total profit before prior period items, exceptional items, extraordinary items and tax

(0.6)

Exceptional items before tax

Total profit before extraordinary items and tax

(0.6)

Extraordinary items before tax

Total profit before tax

(0.6)

0.0

Total profit (loss) for period from continuing operations

(0.6)

Detailed Balance Sheet

FY 16-17 (in Cr)

159.7

159.2

Property, plant and equipment

Capital work-in-progress

Goodwill

Intangible assets under development

Investments accounted for using equity method

159.2

Deferred tax assets (net)

Other intangible assets

Other non-current assets

0.4

Inventories

0.4

Current tax assets

Other current assets

0.0

159.7

159.5

0.1

0.0

0.1

Detailed Cash Flow Statement	FY 16-17 (in Cr)
Cash flow from operating activities	(0.6)
Net cash from/(used in) operating activities	(0.6)
Cash flow from investing activities	(0.4)
Net cash from/(used in) investing activities	(0.4)
Cash flow from financing activities	1.0
Net cash from/(used) in financing activities	1.0
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	(0.0)
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	(0.0)
Cash and cash equivalents at the beginning of the year	0.0
Cash and cash equivalents at the end of the year	0.0

Detailed Income Statement

FY 15-16 (in Cr)

0.1

Cost of materials consumed

Purchases of stock-in-trade

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

Finance costs

0.0

0.1

Consumption of stores and spare parts	0
Power and fuel	0
Rent	0
Insurance	0.0
Total rates and taxes excluding taxes on income	0.0
Research development expenditure	0
Telephone postage	0
Printing stationery	0
Travelling conveyance	0
Legal professional charges	0.0
Training recruitment expenses	0
Vehicle running expenses	0
Safety security expenses	0
Donations subscriptions	0
Bank charges	0.0
Advertising promotional expenses	0
Commission paid other selling agents	0
Cost repairs maintenance other assets	0
Total cost transportation	0
Cost royalty	0
Total net provisions charged	0
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0
Total payments to auditor	0.1
CSR expenditure	0
Miscellaneous expenses	0

Total profit before prior period items, exceptional items, extraordinary items and tax

(0.1)

Exceptional items before tax

Total profit before extraordinary items and tax

(0.1)

Extraordinary items before tax

Total profit before tax

(0.1)

Total profit (loss) for period from continuing operations

(0.1)

Detailed Balance Sheet

FY 15-16 (in Cr)

159.3

159.2

Property, plant and equipment

Capital work-in-progress

Goodwill

Intangible assets under development

Investments accounted for using equity method

159.2

Deferred tax assets (net)

Other intangible assets

Other non-current assets

0.0

Inventories

0.0

Current tax assets

Other current assets

159.3

159.1

0.1

Detailed Cash Flow Statement	FY 15-16 (in Cr)
Cash flow from operating activities	(0.0)
Net cash from/(used in) operating activities	(0.0)
Cash flow from investing activities	0
Net cash from/(used in) investing activities	0
Cash flow from financing activities	0
Net cash from/(used) in financing activities	0
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	(0.0)
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	(0.0)
Cash and cash equivalents at the beginning of the year	0.0
Cash and cash equivalents at the end of the year	0.0

Detailed Income Statement

FY 14-15 (in Cr)

0.0

Cost of materials consumed

Purchases of stock-in-trade

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

Finance costs

0.0

Consumption of stores and spare parts	0
Power and fuel	0
Rent	0
Insurance	0.0
Total rates and taxes excluding taxes on income	0.0
Research development expenditure	0
Telephone postage	0
Printing stationery	0
Travelling conveyance	0
Legal professional charges	0.0
Training recruitment expenses	0
Vehicle running expenses	0
Safety security expenses	0
Donations subscriptions	0
Bank charges	0.0
Advertising promotional expenses	0
Commission paid other selling agents	0
Cost repairs maintenance other assets	0
Total cost transportation	0
Cost royalty	0
Total net provisions charged	0
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0
Total payments to auditor	0.0
CSR expenditure	0
Miscellaneous expenses	0.0

Total profit before prior period items, exceptional items, extraordinary items and tax

(0.0)

Exceptional items before tax

Total profit before extraordinary items and tax

(0.0)

Extraordinary items before tax

Total profit before tax

(0.0)

Total profit (loss) for period from continuing operations

(0.0)

Detailed Balance Sheet

FY 14-15 (in Cr)

159.3

159.2

Property, plant and equipment

0.0

Capital work-in-progress

Goodwill

Intangible assets under development

Investments accounted for using equity method

159.2

Deferred tax assets (net)

Other intangible assets

Other non-current assets

0.0

Inventories

0.0

Current tax assets

Other current assets

159.3

0.0

Detailed Cash Flow Statement	FY 14-15 (in Cr)
Cash flow from operating activities	(0.0)
Net cash from/(used in) operating activities	(0.0)
Cash flow from investing activities	0
Net cash from/(used in) investing activities	0
Cash flow from financing activities	0
Net cash from/(used) in financing activities	0
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	(0.0)
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	(0.0)
Cash and cash equivalents at the beginning of the year	0.0
Cash and cash equivalents at the end of the year	0.0

Detailed Income Statement

FY 13-14 (in Cr)

0.1

Cost of materials consumed

Purchases of stock-in-trade

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

Finance costs

0.0

0.1

Consumption of stores and spare parts	0
Power and fuel	0
Rent	0
Insurance	0.0
Total rates and taxes excluding taxes on income	0.0
Research development expenditure	0
Telephone postage	0
Printing stationery	0
Travelling conveyance	0
Legal professional charges	0.0
Training recruitment expenses	0
Vehicle running expenses	0
Safety security expenses	0
Donations subscriptions	0
Bank charges	0.0
Advertising promotional expenses	0
Commission paid other selling agents	0
Cost repairs maintenance other assets	0.0
Total cost transportation	0
Cost royalty	0
Total net provisions charged	0
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0.0
Total payments to auditor	0.0
CSR expenditure	0
Miscellaneous expenses	0.0

Total profit before prior period items, exceptional items, extraordinary items and tax

(0.1)

Exceptional items before tax

Total profit before extraordinary items and tax

(0.1)

Extraordinary items before tax

Total profit before tax

(0.1)

Total profit (loss) for period from continuing operations

(0.1)

Detailed Balance Sheet

FY 13-14 (in Cr)

159.3

Property, plant and equipment

0.0

Capital work-in-progress

Goodwill

Intangible assets under development

Investments accounted for using equity method

159.2

Deferred tax assets (net)

Other intangible assets

Other non-current assets

0.0

Inventories

0.0

Current tax assets

Other current assets

159.3

0.0

Detailed Cash Flow Statement	FY 13-14 (in Cr)
Cash flow from operating activities	(0.0)
Net cash from/(used in) operating activities	(0.0)
Cash flow from investing activities	(0.0)
Net cash from/(used in) investing activities	(0.0)
Cash flow from financing activities	0
Net cash from/(used) in financing activities	0
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	(0.0)
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	(0.0)
Cash and cash equivalents at the beginning of the year	0.1
Cash and cash equivalents at the end of the year	0.0