Integrated Filing — IndAS



General information about company

Scrip Code 533287
NSE Symbol ZEELEARN
MSEI Symbol NOTLISTED
ISIN INE565L01011
Name of company Zee Learn Limited
Type of company Main Board
Class of security Equity
Date of start of financial year 01-04-2025
Date of end of financial year 31-03-2026
Date of board meeting when results were approved 05-11-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 30-10-2025
Description of presentation currency INR
Level of rounding used in financial results Lakhs
Reporting Type Quarterly
Reporting Quarter Second quarter
Nature of report standalone or consolidated Consolidated
Whether results are audited or unaudited for the quarter ended Unaudited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Unaudited
Segment Reporting Multi segment
Description of single segment
Start date and time of board meeting 05-11-2025   17:30:00
End date and time of board meeting 05-11-2025   20:00:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Not applicable



Financial Results Ind-AS

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-07-2025 01-04-2025
B Date of end of reporting period 30-09-2025 30-09-2025
C Whether results are audited or unaudited Unaudited Unaudited
D Nature of report standalone or consolidated Consolidated Consolidated
1 Income
Revenue from operations 7,425.28 18,261.84
Other income 533.38 952.98
Total income 7,958.66 19,214.82
2 Expenses
(a) Cost of materials consumed 0.00 0.00
(b) Purchases of stock-in-trade 644.07 1,985.43
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 53.01 603.50
(d) Employee benefit expense 4,290.19 8,631.62
(e) Finance costs 1,272.62 2,525.47
(f) Depreciation, depletion and amortisation expense 1,057.22 2,157.44
(f) Other Expenses
1 Selling and marketing expenses 584.47 1,395.92
2 Other expenses 637.26 1,454.19
Total other expenses 1,221.73 2,850.11
Total expenses 8,538.84 18,753.57
3 Total profit before exceptional items and tax (580.18) 461.25
4 Exceptional items 0.00 (353.13)
5 Total profit before tax (580.18) 108.12
6 Tax expense
7 Current tax 20.52 489.49
8 Deferred tax 13.38 43.15
9 Total tax expenses 33.90 532.64
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement 0.00 0.00
11 Net Profit Loss for the period from continuing operations (614.08) (424.52)
12 Profit (loss) from discontinued operations before tax 0.00 0.00
13 Tax expense of discontinued operations 0.00 0.00
14 Net profit (loss) from discontinued operation after tax 0.00 0.00
15 Share of profit (loss) of associates and joint ventures accounted for using equity method 0.00 0.00
16 Total profit (loss) for period (614.08) (424.52)
17 Other comprehensive income net of taxes 1.02 (21.29)
18 Total Comprehensive Income for the period (613.06) (445.81)
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent (614.08) (424.52)
Total profit or loss, attributable to non-controlling interests 0.00 0.00
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent (613.06) (445.81)
Total comprehensive income for the period attributable to owners of parent non-controlling interests 0.00 0.00
21 Details of equity share capital
Paid-up equity share capital 3,270.62 3,270.62
Face value of equity share capital 1 1
27 Details of debt securities
22 Reserves excluding revaluation reserve
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations -0.19 -0.13
Diluted earnings (loss) per share from continuing operations -0.19 -0.13
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations 0 0
Diluted earnings (loss) per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations -0.19 -0.13
Diluted earnings (loss) per share from continuing and discontinued operations -0.19 -0.13
24 Debt equity ratio 0 0
25 Debt service coverage ratio 0 0
26 Interest service coverage ratio 0 0
27 Disclosure of notes on financial results



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-04-2025
Date of end of reporting period 30-09-2025
Whether results are audited or unaudited Unaudited
Nature of report standalone or consolidated Consolidated
Assets
1 Non-current assets
Property, plant and equipment 275.04
Capital work-in-progress 3,416.31
Investment property 44,207.57
Goodwill 0.00
Other intangible assets 12,111.00
Intangible assets under development 540.82
Biological assets other than bearer plants 0.00
Investments accounted for using equity method 0.00
Non-current financial assets
Non-current investments 575.00
Trade receivables, non-current 0.00
Loans, non-current 5,291.13
Other non-current financial assets 110.65
Total non-current financial assets 5,976.78
Deferred tax assets (net) 891.87
Other non-current assets 2,466.43
Total non-current assets 69,885.82
2 Current assets
Inventories 2,001.18
Current financial asset
Current investments 0.00
Trade receivables, current 5,045.93
Cash and cash equivalents 439.69
Bank balance other than cash and cash equivalents 368.13
Loans, current 0.00
Other current financial assets 73,596.52
Total current financial assets 79,450.27
Current tax assets (net) 0.00
Other current assets 1,081.03
Total current assets 82,532.48
3 Non-current assets classified as held for sale 0.00
4 Regulatory deferral account debit balances and related deferred tax Assets 0.00
Total assets 1,52,418.30
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 3,270.62
Other equity 15,896.86
Total equity attributable to owners of parent 19,167.48
Non controlling interest 0.00
Total equity 19,167.48
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 27,062.79
Trade payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises 0.00
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 0.00
Total Trade payable 0.00
Other non-current financial liabilities 5,789.86
Total non-current financial liabilities 32,852.65
Provisions, non-current 472.83
Deferred tax liabilities (net) 0.00
Deferred government grants, Non-current 0.00
Other non-current liabilities 12,004.14
Total non-current liabilities 45,329.62
Current liabilities
Current financial liabilities
Borrowings, current 10,757.36
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 503.75
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 652.31
Total Trade payable 1,156.06
Other current financial liabilities 70,117.63
Total current financial liabilities 82,031.05
Other current liabilities 5,791.37
Provisions, current 98.78
Current tax liabilities (Net) 0.00
Deferred government grants, Current 0.00
Total current liabilities 87,921.20
3 Liabilities directly associated with assets in disposal group classified as held for sale 0.00
4 Regulatory deferral account credit balances and related deferred tax liability 0.00
Total liabilities 1,33,250.82
Total equity and liabilites 1,52,418.30
Disclosure of notes on assets and liabilities



Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company results

Amount in (Lakhs)

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period 01-07-2025 01-04-2025
Date of end of reporting period 30-09-2025 30-09-2025
Whether results are audited or unaudited Unaudited Unaudited
Nature of report standalone or consolidated Consolidated Consolidated
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
1 Educational services and related activities 3,927.02 11,298.51
2 Construction and leasing (for education) 0.0054402 1,086.80
3 Training, manpower and related activities 2,954.24 5,876.53
Total Segment Revenue 7,425.28 18,261.84
Less: Inter segment revenue 0.00 0.00
Revenue from operations 7,425.28 18,261.84
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
1 Educational services and related activities 409.16 2,650.32
2 Construction and leasing (for education) (262.07) (603.54)
3 Training, manpower and related activities 11.97 (13.04)
Total Profit before tax 159.06 2,033.74
i. Finance cost 1,272.62 2,525.47
ii. Other Unallocable Expenditure net off Unallocable income (533.38) (599.85)
Profit before tax (580.18) 108.12
3 (Segment Asset - Segment Liabilities)
Segment Asset
1 Educational services and related activities 83,452.38 83,452.38
2 Construction and leasing (for education) 63,163.27 63,163.27
3 Training, manpower and related activities 2,767.46 2,767.46
Total Segment Asset 1,49,383.11 1,49,383.11
Un-allocable Assets 3,035.19 3,035.19
Net Segment Asset 1,52,418.30 1,52,418.30
4 Segment Liabilities
Segment Liabilities
1 Educational services and related activities 80,538.16 80,538.16
2 Construction and leasing (for education) 12,902.30 12,902.30
3 Training, manpower and related activities 1,396.47 1,396.47
Total Segment Liabilities 94,836.93 94,836.93
Un-allocable Liabilities 38,413.89 38,413.89
Net Segment Liabilities 1,33,250.82 1,33,250.82
Disclosure of notes on segments



Other Comprehensive Income

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-07-2025 01-04-2025
B Date of end of reporting period 30-09-2025 30-09-2025
C Whether results are audited or unaudited Unaudited Unaudited
D Nature of report standalone or consolidated Consolidated Consolidated
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
1 Items that will not be reclassified to statement of profit and loss 1.02 (21.29)
Total Amount of items that will not be reclassified to profit and loss 1.02 (21.29)
2 Income tax relating to items that will not be reclassified to profit or loss 0.00 0.00
3 Amount of items that will be reclassified to profit and loss
Total Amount of items that will be reclassified to profit and loss
4 Income tax relating to items that will be reclassified to profit or loss 0.00 0.00
5 Total Other comprehensive income 1.02 (21.29)



Cash flow statement, indirect

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-04-2025
B Date of end of reporting period 30-09-2025
C Whether results are audited or unaudited Unaudited
D Nature of report standalone or consolidated Consolidated
Statement of cash flows
Cash flows from used in operating activities
Profit before tax 108.12
Adjustments for reconcile profit (loss)
Adjustments for finance costs 2,525.47
Adjustments for decrease (increase) in inventories 603.50
Adjustments for decrease (increase) in trade receivables, current 0.00
Adjustments for decrease (increase) in trade receivables, non-current 0.00
Adjustments for decrease (increase) in other current assets 0.00
Adjustments for decrease (increase) in other non-current assets (1,290.60)
Adjustments for other financial assets, non-current 0.00
Adjustments for other financial assets, current 0.00
Adjustments for other bank balances 0.00
Adjustments for increase (decrease) in trade payables, current 0.00
Adjustments for increase (decrease) in trade payables, non-current 0.00
Adjustments for increase (decrease) in other current liabilities 0.00
Adjustments for increase (decrease) in other non-current liabilities (1,965.49)
Adjustments for depreciation and amortisation expense 2,157.44
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0.00
Adjustments for provisions, current 0.00
Adjustments for provisions, non-current 0.00
Adjustments for other financial liabilities, current 0.00
Adjustments for other financial liabilities, non-current 0.00
Adjustments for unrealised foreign exchange losses gains 0.00
Adjustments for dividend income 0.00
Adjustments for interest income 702.80
Adjustments for share-based payments 3.54
Adjustments for fair value losses (gains) 0.00
Adjustments for undistributed profits of associates 0.00
Other adjustments for which cash effects are investing or financing cash flow 0.00
Other adjustments to reconcile profit (loss) 0.00
Other adjustments for non-cash items (227.24)
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0.00
Total adjustments for reconcile profit (loss) 1,103.82
Net cash flows from (used in) operations 1,211.94
Dividends received 0.00
Interest paid 0.00
Interest received 0.00
Income taxes paid (refund) 639.51
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities 572.43
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0.00
Cash flows used in obtaining control of subsidiaries or other businesses 0.00
Other cash receipts from sales of equity or debt instruments of other entities 0.00
Other cash payments to acquire equity or debt instruments of other entities 0.00
Other cash receipts from sales of interests in joint ventures 0.00
Other cash payments to acquire interests in joint ventures 0.00
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0.00
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0.00
Proceeds from sales of property, plant and equipment 0.00
Purchase of property, plant and equipment 636.00
Proceeds from sales of investment property 0.00
Purchase of investment property 0.00
Proceeds from sales of intangible assets 0.00
Purchase of intangible assets 0.00
Proceeds from sales of intangible assets under development 0.00
Purchase of intangible assets under development 0.00
Proceeds from sales of goodwill 0.00
Purchase of goodwill 0.00
Proceeds from biological assets other than bearer plants 0.00
Purchase of biological assets other than bearer plants 0.00
Proceeds from government grants 0.00
Proceeds from sales of other long-term assets 0.00
Purchase of other long-term assets 0.00
Cash advances and loans made to other parties 0.00
Cash receipts from repayment of advances and loans made to other parties 752.14
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0.00
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0.00
Dividends received 0.00
Interest received 135.98
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) investing activities 252.12
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0.00
Payments from changes in ownership interests in subsidiaries 0.00
Proceeds from issuing shares 0.00
Proceeds from issuing other equity instruments 0.00
Payments to acquire or redeem entity's shares 0.00
Payments of other equity instruments 0.00
Proceeds from exercise of stock options 0.00
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 0.00
Repayments of borrowings 371.40
Payments of lease liabilities 479.85
Dividends paid 0.00
Interest paid 12.47
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash (2,125.00)
Net cash flows from (used in) financing activities (2,988.72)
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes (2,164.17)
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 0.00
Net increase (decrease) in cash and cash equivalents (2,164.17)
Cash and cash equivalents cash flow statement at beginning of period 2,603.86
Cash and cash equivalents cash flow statement at end of period 439.69