| Scrip Code | 000000 |
|---|---|
| NSE Symbol | SEITINVIT |
| MSEI Symbol | NOTLISTED |
| ISIN | INE0R8O23017 |
| Name of Entity | SUSTAINABLE ENERGY INFRA TRUST |
| Class of security - REITs or INVITs | InvITs |
| 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 | 04-02-2026 |
| Date on which prior intimation of the meeting for considering financial results was informed to the exchange | 28-01-2026 |
| Description of presentation currency | INR |
| Level of rounding | Lakhs |
| Reporting Type | Quarterly |
| Reporting Quarter | Third quarter |
| Nature of report standalone or consolidated | Standalone |
| 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 | Single segment |
| Description of single segment | Renewables |
| Start date and time of board meeting | 04-02-2026 12:30:00 |
| End date and time of board meeting | 04-02-2026 14:20:00 |
| Whether cash flow statement is applicable on company | |
| Type of cash flow statement | |
| NDCF applicability | Trust |
| Declaration of unmodified opinion or statement on impact of audit qualification | Declaration of unmodified opinion |
| 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 | 01-10-2025 | 01-04-2025 |
| B | Date of end of reporting period | 31-12-2025 | 31-12-2025 |
| C | Whether results are audited or unaudited | Unaudited | Unaudited |
| D | Nature of report standalone or consolidated | Standalone | Standalone |
| 1 | Income | ||
| (a) | Revenue from operations | 15,656.40 | 47,816.10 |
| (b) | Other income | ||
| 1 | Gain on investments in mutual funds (net) | 36.30 | 65.30 |
| 2 | Interest income on investment in fixed deposits | 0.00 | 6.10 |
| Total other income | 36.30 | 71.40 | |
| Total income | 15,692.70 | 47,887.50 | |
| 2 | Expenses | ||
| (a) | Cost of materials consumed | 0.00 | 0.00 |
| (b) | Purchases of stock-in-trade | 0.00 | 0.00 |
| (c) | Changes in inventories of finished goods, work-in-progress and stock-in-trade | 0.00 | 0.00 |
| (d) | Employee benefit expense | 0.00 | 0.00 |
| (e) | Finance costs | 6,065.60 | 19,201.80 |
| (f) | Depreciation, depletion and amortisation expense | 0.80 | 1.70 |
| (g) | Other Expenses | ||
| 1 | Investment management fees | 282.20 | 846.50 |
| 2 | Trustee fees | 2.40 | 7.10 |
| 3 | Valuation expenses | 4.20 | 8.90 |
| 4 | Audit fees | 18.20 | 56.70 |
| 5 | Custodian fees | 0.20 | 1.10 |
| 6 | Other Expenses | 37.90 | 281.90 |
| Total other expenses | 345.10 | 1,202.20 | |
| Total expenses | 6,411.50 | 20,405.70 | |
| 3 | Total profit/(loss) before exceptional items and tax | 9,281.20 | 27,481.80 |
| 4 | Exceptional items | 0.00 | 0.00 |
| 5 | Total profit/(loss) before tax | 9,281.20 | 27,481.80 |
| 6 | Tax expense | ||
| 7 | Current tax | 17.30 | 30.80 |
| 8 | Deferred tax | (1.80) | (0.30) |
| 9 | Total tax expenses | 15.50 | 30.50 |
| 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 | 9,265.70 | 27,451.30 |
| 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 | 9,265.70 | 27,451.30 |
| 17 | Other comprehensive income net of taxes | 0.00 | 0.00 |
| 18 | Total Comprehensive Income for the period | 9,265.70 | 27,451.30 |
| 19 | Total profit or loss, attributable to | ||
| Profit or loss, attributable to owners of parent | |||
| Total profit or loss, attributable to non-controlling interests | |||
| 20 | Total Comprehensive income for the period attributable to | ||
| Comprehensive income for the period attributable to owners of parent | |||
| Total comprehensive income for the period attributable to owners of parent non-controlling interests | |||
| 21 | Details of unit capital | ||
| Paid-up unit capital | 3,24,000.00 | 3,24,000.00 | |
| 22 | Earnings per unit | ||
| i | Earnings per unit capital for continuing operations | ||
| Basic earnings (loss) per unit from continuing operations | 2.86 | 8.47 | |
| Diluted earnings (loss) per unit from continuing operations | 2.86 | 8.47 | |
| ii | Earnings per unit capital for discontinued operations | ||
| Basic earnings (loss) per unit from discontinued operations | 0 | 0 | |
| Diluted earnings (loss) per unit from discontinued operations | 0 | 0 | |
| iii | Earnings per unit capital (for continuing and discontinued operations) | ||
| Basic earnings (loss) per unit from continuing and discontinued operations | 2.86 | 8.47 | |
| Diluted earnings (loss) per unit from continuing and discontinued operations | 2.86 | 8.47 | |
| 23 | Disclosure of notes on financial results | Textual Information(1) | Textual Information(2) |
| 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 | 01-10-2025 | 01-04-2025 | |||||
| Date of end of reporting period | 31-12-2025 | 31-12-2025 | |||||
| Whether results are audited or unaudited | Unaudited | Unaudited | |||||
| Nature of report standalone or consolidated | Standalone | Standalone | |||||
| 1 | Segment Revenue (Income) | ||||||
| (net sale/income from each segment should be disclosed) | |||||||
| Total Segment Revenue | |||||||
| Less: Inter segment revenue | |||||||
| Revenue from operations | |||||||
| 2 | Segment Result | ||||||
| Profit (+) / Loss (-) before tax and interest from each segment | |||||||
| Total Profit before tax | |||||||
| i. Finance cost | |||||||
| ii. Other Unallocable Expenditure net off Unallocable income | |||||||
| Profit before tax | |||||||
| 3 | (Segment Asset - Segment Liabilities) | ||||||
| Segment Asset | |||||||
| Total Segment Asset | |||||||
| Un-allocable Assets | |||||||
| Net Segment Asset | |||||||
| 4 | Segment Liabilities | ||||||
| Segment Liabilities | |||||||
| Total Segment Liabilities | |||||||
| Un-allocable Liabilities | |||||||
| Net Segment Liabilities | |||||||
| Disclosure of notes on segments | Textual Information(1) | Textual Information(2) | |||||
| 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 | 01-10-2025 | 01-04-2025 |
| B | Date of end of reporting period | 31-12-2025 | 31-12-2025 |
| C | Whether results are audited or unaudited | Unaudited | Unaudited |
| D | Nature of report standalone or consolidated | Standalone | Standalone |
| Other comprehensive income [Abstract] | |||
| 1 | Amount of items that will not be reclassified to profit and loss | ||
| Total Amount of items that will not be reclassified to profit and loss | |||
| 2 | Income tax relating to items that will not be reclassified to profit or loss | ||
| 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 | ||
| 5 | Total Other comprehensive income | ||
| Disclosure of notes on other comprehensive income | Text Block(1) | Text Block(2) | |
| A | Name of Project | Sustainable Energy Infra Trust |
| B | Date of start of reporting period | 01-10-2025 |
|---|---|---|
| C | Date of end of reporting period | 31-12-2025 |
| Sr. | Particulars | Amount |
| Cashflows from operating activities of the Trust | (375.00) | |
| 1 | Add: Cash Flows received from SPV's / Investment entities which represent distributions of NDCF computed as per relevant framework | |
| 1 | Add : Cashflows received from SPV’s/Investment entities which represent distributions of NDCF computed as per relevant framework | 15,495.70 |
| f | Sum of other Cash flows not included above | |
| Details of other Cash flows not included above | ||
| Add : Cashflows received from SPV’s/Investment entities which represent distributions of NDCF computed as per relevant framework | ||
| Total (1) | 15,495.70 | |
| 2 | Add: Treasury income / income from investing activities of the Trust | |
| a | Interest income received from FD | 0.00 |
| b | Tax refund | 0.00 |
| c | Any other income in the nature of interest | 0.00 |
| d | Profit on sale of Mutual funds | 40.50 |
| e | Profit on sale of Investments | 0.00 |
| f | Profit on sale of Assets | 0.00 |
| g | Dividend Income | 0.00 |
| h | Sum of other income not included above | 0.00 |
| Details of other income not included above | ||
| Total (2) | 40.50 | |
| 3 | Add: Proceeds from sale of real estate/ infrastructure investments, real estate/ infrastructure assets or shares of SPVs or Investment Entity adjusted for the following: | |
| a | Applicable capital gains and other taxes | 0.00 |
| b | Related debts settled or due to be settled from sale proceeds | 0.00 |
| c | Directly attributable transaction costs | 0.00 |
| d | Proceeds reinvested or planned to be reinvested as per Regulation 18(16)(d) of REIT Regulations/ Regulation 18(7) of InvIT Regulations or any other relevant provisions of the REIT/ InvIT Regulations | 0.00 |
| e | Sum of other sale proceeds not included above | 0.00 |
| Details of other sale proceeds not included above | ||
| Total (3) | 0.00 | |
| 4 | Add: Proceeds from sale of real estate/ infrastructure investments, real estate/ infrastructure assets or sale of shares of SPVs or Investment Entity not distributed pursuant to an earlier plan to reinvest as per Regulation 18(16)(d) of REIT Regulations/ Regulation 18(7) of InvIT Regulations or any other relevant provisions of the REIT/InvIT Regulations, if such proceeds are not intended to be invested subsequently | 0.00 |
| 5 | Less: Finance cost on Borrowings, excluding amortisation of any transaction costs as per Profit and Loss Account and any shareholder debt / loan from Trust | 6,048.00 |
| 6 | Less: Debt repayment (to include principal repayments as per scheduled EMI's except if refinanced through new debt including overdraft facilities and to exclude any debt repayments / debt refinanced through new debt, in any form or equity raise as well as repayment of any shareholder debt / loan from Trust) | 1,350.30 |
| 7 | Less: Any reserve required to be created under the terms of, or pursuant to the obligations arising in accordance with: | |
| a | Loan agreement entered with banks/ financial institution from whom the Trust or any of its SPVs/ HoldCos have availed debt | 0.00 |
| b | Terms and conditions, covenants or any other stipulations applicable to debt securities issued by the Trust or any of its SPVs/ HoldCos | 0.00 |
| c | Terms and conditions, covenants or any other stipulations applicable to external commercial borrowings availed by the Trust or any of its SPVs/ HoldCos | 0.00 |
| d | Agreement pursuant to which the he SPV/ HoldCo/ Trust operates or owns the real estate/ infrastructure asset, or generates revenue or cashflows from such asset | 0.00 |
| e | Statutory, judicial, regulatory, or governmental stipulations | 0.00 |
| f | Agreement entered for PPP projects | 0.00 |
| g | Agreement entered for non-PPP projects | 0.00 |
| Total (7) | 0.00 | |
| 8 | Less: any capital expenditure on existing assets owned / leased by the SPV or Holdco, to the extent not funded by debt / equity or from reserves created in the earlier years | 1.20 |
| Net Distributable Cash Flow at Trust level | 7,761.70 | |
| Notes: | ||
| Sr. | Particulars | Amount |
|---|---|---|
| A | Borrowings [Refer Notes 1 & 2] | 0.00 |
| B | Deferred Payments [Refer Notes 1 & 3] | 0.00 |
| C | Cash and Cash Equivalents [Refer Notes 1 & 3] | 0.00 |
| D | Aggregate Borrowings and Deferred Payments net of Cash and Cash Equivalents (A+B-C) | 0.00 |
| E | Value of REIT/InVIT assets [Refer Notes 3 & 4] | 0.00 |
| F | Net Borrowings Ratio (D/E) | 0.00 |
| Disclosure of notes on net borrowings ratio |
| Disclosure of notes on net borrowings ratio | Not applicable at standalone level |
| Particulars | 3 months/ 6 months ended(dd-mm-yyyy) | Year to date figures for current period ended(dd-mm-yyyy) | |
|---|---|---|---|
| Date of start of reporting period | 01-10-2025 | 01-04-2025 | |
| Date of end of reporting period | 31-12-2025 | 31-12-2025 | |
| Whether results are audited or unaudited | Unaudited | Unaudited | |
| Nature of report standalone or consolidated | Standalone | Standalone | |
| 1 | Balance at the beginning of the current reporting period | 3,24,000.00 | 3,24,000.00 |
| 2 | Changes in Unit Capital due to prior period errors | 0.00 | 0.00 |
| 3 | Restated balance at the beginning of the current reporting period | 0.00 | 0.00 |
| 4 | Changes in Unit Capital due to prior period errors | 0.00 | 0.00 |
| 5 | Balance at the end of the current reporting period | 3,24,000.00 | 3,24,000.00 |
| Disclosure of notes on changes in unit capital | Textual Information(1) | Textual Information(2) | |
| Particulars | 3 months/ 6 months ended (dd-mm-yyyy) | |||||||||||||||
| Date of start of reporting period | 01-10-2025 | |||||||||||||||
| Date of end of reporting period | 31-12-2025 | |||||||||||||||
| Whether results are audited or unaudited | Unaudited | |||||||||||||||
| Nature of report standalone or consolidated | Standalone | |||||||||||||||
| Share application money pending allotment | Equity component of compound financial instruments | Reserves and Surplus | Debt instruments through Other Comprehensive Income | Equity Instruments through Other Comprehensive Income | Effective portion of Cash Flow Hedges | Revaluation Surplus | Exchange differences on translating the financial statements of a foreign operation | Other items of Other Comprehensive Income (specify nature) | Money received against share warrants | Total | |||||
| Capital Total Reserve | Securities Premium | Other Reserves (specify nature) | Retained Earnings | ||||||||||||
| 1 | Balance at the beginning of the current reporting period | 0.00 | 1,999.50 | 1,999.50 | |||||||||||
| 2 | Changes in accounting policy or prior period errors | 0.00 | 0.00 | 0.00 | |||||||||||
| 3 | Restated balance at the beginning of the current reporting period | 0.00 | 0.00 | 0.00 | |||||||||||
| 4 | Total Comprehensive Income for the current year | 0.00 | 9,265.70 | 9,265.70 | |||||||||||
| 5 | Dividends | 0.00 | (9,133.90) | (9,133.90) | |||||||||||
| 6 | Transfer to retained earnings | 0.00 | 0.00 | 0.00 | |||||||||||
| 7 | Any other change | 0.00 | 0.00 | 0.00 | |||||||||||
| 8 | Balance at the end of the current reporting period | 0.00 | 2,131.30 | 2,131.30 | |||||||||||
| 9 | Details of any other change (If figures reported in No. 7) | ||||||||||||||
| Textual Information(1) | Distribution to unit holders of INR 913.39 Million is shown as Dividends |
| Particulars | "Year to date figures for current period ended (dd-mm-yyyy)" | |||||||||||||||
| Date of start of reporting period | 01-04-2025 | |||||||||||||||
| Date of end of reporting period | 31-12-2025 | |||||||||||||||
| Whether results are audited or unaudited | Unaudited | |||||||||||||||
| Nature of report standalone or consolidated | Standalone | |||||||||||||||
| Share application money pending allotment | Equity component of compound financial instruments | Reserves and Surplus | Debt instruments through Other Comprehensive Income | Equity Instruments through Other Comprehensive Income | Effective portion of Cash Flow Hedges | Revaluation Surplus | Exchange differences on translating the financial statements of a foreign operation | Other items of Other Comprehensive Income (specify nature) | Money received against share warrants | Total | |||||
| Capital Total Reserve | Securities Premium | Other Reserves (specify nature) | Retained Earnings | ||||||||||||
| 1 | Balance at the beginning of the current reporting period | 0.00 | 2,807.00 | 2,807.00 | |||||||||||
| 2 | Changes in accounting policy or prior period errors | 0.00 | 0.00 | 0.00 | |||||||||||
| 3 | Restated balance at the beginning of the current reporting period | 0.00 | 0.00 | 0.00 | |||||||||||
| 4 | Total Comprehensive Income for the current year | 0.00 | 27,451.30 | 27,451.30 | |||||||||||
| 5 | Dividends | 0.00 | (28,127.00) | (28,127.00) | |||||||||||
| 6 | Transfer to retained earnings | 0.00 | 0.00 | 0.00 | |||||||||||
| 7 | Any other change | 0.00 | 0.00 | 0.00 | |||||||||||
| 8 | Balance at the end of the current reporting period | 0.00 | 2,131.30 | 2,131.30 | |||||||||||
| 9 | Details of any other change (If figures reported in No. 7) | ||||||||||||||
| Textual Information(2) | Distribution to unit holders of INR 2812.70 Million is shown as Dividends |
| Sr no. | Types of Borrowings | Opening Outstanding | Raised During the period | Repaid during the period | Closing Outstanding |
| 1 | Borrowings from Domestic - Banks/ Financial Institutions (including term loans) | 1,75,765.30 | 0.00 | 1,350.30 | 1,74,415.00 |
| 2 | Non-Convertible Debentures (NCDs) | 1,50,000.00 | 0.00 | 0.00 | 1,50,000.00 |
| 3 | Non-Convertible Preference Shares (NCRPs) | 0.00 | 0.00 | 0.00 | 0.00 |
| 4 | ECBs | 0.00 | 0.00 | 0.00 | 0.00 |
| Whether fund raised through debt consolidated other than above? | No | ||||
| Debt securities (NCDs) | Loans / ECB | Preference Capital (NCRPS) | ||||||||||||||
| Sr no. | InvIT / HoldCo / SPVs | ISIN | Amount raised | Coupon Rate | Interest payment frequency | Secured/unsecured | Tenure (in months) | Assets on which charge is created, if any | Name of the lender | Amount | Assets on which charge is created, if any | Tenure (in months) | Name of the lender | Amount | Assets on which charge is created, if any | Tenure (in months) |
| Whether the REITS/INVITS have any outstanding borrowings? | Yes | ||
|---|---|---|---|
| Sr. No | Particulars | Ratio | Remarks |
| 1 | Debt equity ratio | 0.00 | Ratios are not applicable for standalone trust |
| 2 | Debt service coverage ratio | 0.00 | Ratios are not applicable for standalone trust |
| 3 | Interest service coverage ratio | 0.00 | Ratios are not applicable for standalone trust |
| 4 | Asset cover available ratio | 0.00 | Ratios are not applicable for standalone trust |
| 5 | Total debts to total assets | 0.00 | Ratios are not applicable for standalone trust |
| 6 | Current ratio | 0.00 | |
| 7 | EBITDA margin (i.e.: Earnings before interest tax depreciation and amortisation margin) | 0.00 | Ratios are not applicable for standalone trust |
| 8 | Net profit margin percent | 0.00 | Ratios are not applicable for standalone trust |
| 9 | Net operating income margin | 0.00 | Not applicableRatios are not applicable for standalone trust |
| 10 | Distribution per unit (In Rs.) | 0.00 | Ratios are not applicable for standalone trust |
| 11 | Net worth i.e.: Unitholders funds | 0.00 | Ratios are not applicable for standalone trust |
| Sr no. | Nature of issue (Right Issue/ Preferential Issue/ Institutional Placement) | Date of Board Approval | Date of Unitholders Approval | Date of Issue | Issue Size (Number of Units) | Issue Size | Issue Price per Unit | Date of Allotment of Securities | Details of Listing of Securites |
Text Block |
|
| Details Of Capital Raised During The Period Explanatory | |
| Sr.No. | Nature of the Asset | Date of Meeting of Board of the Manager / IM / Unitholders Approval | Type of transaction (Outright purchase / Joint Venture / Joint Development / Area Share / Others) | Date on which the Asset was acquired | Total consideration | Name of the Parties from whom the Asset was acquired | Whether it is a Related Party Transaction | Valuation of the Asset Acquired | Remarks |
Text Block |
|
| Details Of Assets Acquired During The Reporting Period Explanatory | |
| Sr.No. | Nature of the Asset | Date of Meeting of Board of the Manager / IM / Unitholders Approval | Type of transaction (Outright sale / Joint Venture / Joint Development / Area Share / Others) | Date on which the Asset was disposed off | Total consideration | Name of the Parties to whom the Asset was disposed off | Whether it is a Related Party Transaction | Valuation of the Asset Acquired | Remark Note |
Text Block |
|
| Details Of Assets DisposedOff During The Reporting Period Explanatory | |
Details of Distributions made during each quarter of the Financial Year |
|||
| A | Date of start of reporting period | 01-10-2025 | |
| B | Date of end of reporting period | 31-12-2025 | |
| B | Details of Distribution made during the period, if applicable: (Yes/No) | Yes | |
| Sr. | Particulars | ||
| 1 | Record Date | 05-11-2025 | |
| 2 | Date of Board Meeting in which the distribution declared | 31-10-2025 | |
| 3 | Total amount of distribution declared | Total amount (in Rs. Lakhs) | Total Amount Per Unit (in Rs.) |
| 4 | Out of the total amount of distribution declared, the amount in the form of interest, less taxes, if any | 9,130.50 | 2.69 |
| 5 | Out of the total amount of distribution declared, the amount in the form of dividend | 0.00 | 0 |
| 6 | Out of the total amount of distribution declared, including amount in the form of amortization of SPV level debt | 0.00 | 0 |
| 7 | Out of the total amount of distribution declared, the amount in form of other income | 3.40 | 0 |
| 8 | Due date of the payment of distribution | 12-11-2025 | |
| 9 | Date by which payment of distribution is completed | 06-11-2025 | |
| Disclosure of notes on distribution | Gross distribution in form of interest 913.05 Million - (DPU = 2.81805) Tax deductions 42.85 Million Net Distribution in form of interest 870.20 Million (DPU = 2.68579) |
|---|
| 1 | Date of start of reporting period | 01-10-2025 | |
| 2 | Date of end of reporting period | 31-12-2025 | |
| A | For HoldCos and Directly held SPVs | Amount | |
| Name of Holdcos/SVPs | Megasolis Renewables Private Limited | ||
| Category | Holdcos | ||
| A | Shareholders Funds | ||
| 1 | Capital | ||
| (1) | held by InvITs / REITs directly or indirectly | 32,163.00 | |
| (2) | held by Other shareholders | ||
| Name of other shareholder | % of Holiding | ||
| Total Capital | 32,163.00 | ||
| 2 | Other Equity | (1,508.30) | |
| 3 | Reserve & Surplus | 0.00 | |
| 4 | Instruments entirely equity in nature | 0.00 | |
| Total Shareholders Funds | 30,654.70 | ||
| B | Borrowings | ||
| 1 | Long Term Borrowings | 0.00 | |
| 2 | Current Maturities of Long Term Borrowings | 0.00 | |
| 3 | Short term borrowings | 0.00 | |
| 4 | Deferred Payment Liability | 5,503.20 | |
| 5 | Interest Accrued and due | 0.00 | |
| 6 | Interest Accrued but not due | 3,544.90 | |
| 7 | Loans from REITs / InvITs or any other inter SPV Borrowings | 1,95,273.70 | |
| Total Net Debt | 2,04,321.80 | ||
| C | Total Capitalisation | 2,34,976.50 | |
| Disclosure of notes for HoldCos and Directly held SPVs | Notes : | ||
| Disclosure of notes for HoldCos and Directly held SPVs | The figures presented are as of 31st December 2025 and are therefore independent of the quarter or nine months period ended. |
| 1 | Date of start of reporting period | 01-10-2025 | |
| 2 | Date of end of reporting period | 31-12-2025 | |
| A | For HoldCos and Directly held SPVs | Amount | |
| Name of Holdcos/SVPs | Mega Suryaurja Private Limited | ||
| Category | SPVs | ||
| A | Shareholders Funds | ||
| 1 | Capital | ||
| (1) | held by InvITs / REITs directly or indirectly | 1,333.30 | |
| (2) | held by Other shareholders | ||
| Name of other shareholder | % of Holiding | ||
| Total Capital | 1,333.30 | ||
| 2 | Other Equity | (4,830.60) | |
| 3 | Reserve & Surplus | 0.00 | |
| 4 | Instruments entirely equity in nature | 0.00 | |
| Total Shareholders Funds | (3,497.30) | ||
| B | Borrowings | ||
| 1 | Long Term Borrowings | 0.00 | |
| 2 | Current Maturities of Long Term Borrowings | 0.00 | |
| 3 | Short term borrowings | 0.00 | |
| 4 | Deferred Payment Liability | 0.00 | |
| 5 | Interest Accrued and due | 0.00 | |
| 6 | Interest Accrued but not due | 8,037.00 | |
| 7 | Loans from REITs / InvITs or any other inter SPV Borrowings | 1,18,032.50 | |
| Total Net Debt | 1,26,069.50 | ||
| C | Total Capitalisation | 1,22,572.20 | |
| Disclosure of notes for HoldCos and Directly held SPVs | Notes : | ||
| Disclosure of notes for HoldCos and Directly held SPVs | The figures presented are as of 31st December 2025 and are therefore independent of the quarter or nine months period ended. |
| 1 | Date of start of reporting period | 01-10-2025 | |
| 2 | Date of end of reporting period | 31-12-2025 | |
| A | For HoldCos and Directly held SPVs | Amount | |
| Name of Holdcos/SVPs | Emergent solren Private Limited | ||
| Category | SPVs | ||
| A | Shareholders Funds | ||
| 1 | Capital | ||
| (1) | held by InvITs / REITs directly or indirectly | 977.30 | |
| (2) | held by Other shareholders | ||
| Name of other shareholder | % of Holiding | ||
| Total Capital | 977.30 | ||
| 2 | Other Equity | 716.70 | |
| 3 | Reserve & Surplus | 0.00 | |
| 4 | Instruments entirely equity in nature | 0.00 | |
| Total Shareholders Funds | 1,694.00 | ||
| B | Borrowings | ||
| 1 | Long Term Borrowings | 0.00 | |
| 2 | Current Maturities of Long Term Borrowings | 0.00 | |
| 3 | Short term borrowings | 0.00 | |
| 4 | Deferred Payment Liability | 0.00 | |
| 5 | Interest Accrued and due | 0.00 | |
| 6 | Interest Accrued but not due | 1,814.70 | |
| 7 | Loans from REITs / InvITs or any other inter SPV Borrowings | 95,914.50 | |
| Total Net Debt | 97,729.20 | ||
| C | Total Capitalisation | 99,423.20 | |
| Disclosure of notes for HoldCos and Directly held SPVs | Notes : | ||
| Disclosure of notes for HoldCos and Directly held SPVs | The figures presented are as of 31st December 2025 and are therefore independent of the quarter or nine months period ended. |
| 1 | Date of start of reporting period | 01-10-2025 | |
| 2 | Date of end of reporting period | 31-12-2025 | |
| A | For HoldCos and Directly held SPVs | Amount | |
| Name of Holdcos | Megasolis Renewables Private Limited | ||
| Name of SVPs | Neo Solren Private Limited | ||
| A | Shareholders Funds | ||
| 1 | Capital | ||
| (1) | held by InvITs / REITs directly or indirectly | 931.50 | |
| (2) | held by Other shareholders | ||
| Name of other shareholder | % of Holiding | ||
| Total Capital | 931.50 | ||
| 2 | Other Equity | 6,187.80 | |
| 3 | Reserve & Surplus | 0.00 | |
| 4 | Instruments entirely equity in nature | 0.00 | |
| Total Shareholders Funds | 7,119.30 | ||
| B | Borrowings | ||
| 1 | Long Term Borrowings | 0.00 | |
| 2 | Current Maturities of Long Term Borrowings | 0.00 | |
| 3 | Short term borrowings | 0.00 | |
| 4 | Deferred Payment Liability | 0.00 | |
| 5 | Interest Accrued and due | 0.00 | |
| 6 | Interest Accrued but not due | 549.00 | |
| 7 | Loans from REITs / InvITs or any other inter SPV Borrowings | 15,098.20 | |
| Total Net Debt | 15,647.20 | ||
| C | Total Capitalisation | 22,766.50 | |
| Disclosure of notes for SVPs held through HoldCos | Notes : | ||
| 1 | Date of start of reporting period | 01-10-2025 | |
| 2 | Date of end of reporting period | 31-12-2025 | |
| A | For HoldCos and Directly held SPVs | Amount | |
| Name of Holdcos | Megasolis Renewables Private Limited | ||
| Name of SVPs | Brightsolar Renewable Energy Private Limited | ||
| A | Shareholders Funds | ||
| 1 | Capital | ||
| (1) | held by InvITs / REITs directly or indirectly | 952.40 | |
| (2) | held by Other shareholders | ||
| Name of other shareholder | % of Holiding | ||
| Total Capital | 952.40 | ||
| 2 | Other Equity | 1,474.30 | |
| 3 | Reserve & Surplus | 0.00 | |
| 4 | Instruments entirely equity in nature | 0.00 | |
| Total Shareholders Funds | 2,426.70 | ||
| B | Borrowings | ||
| 1 | Long Term Borrowings | 0.00 | |
| 2 | Current Maturities of Long Term Borrowings | 0.00 | |
| 3 | Short term borrowings | 0.00 | |
| 4 | Deferred Payment Liability | 0.00 | |
| 5 | Interest Accrued and due | 0.00 | |
| 6 | Interest Accrued but not due | 105.40 | |
| 7 | Loans from REITs / InvITs or any other inter SPV Borrowings | 2,842.70 | |
| Total Net Debt | 2,948.10 | ||
| C | Total Capitalisation | 5,374.80 | |
| Disclosure of notes for SVPs held through HoldCos | Notes : | ||
| 1 | Date of start of reporting period | 01-10-2025 | |
| 2 | Date of end of reporting period | 31-12-2025 | |
| A | For HoldCos and Directly held SPVs | Amount | |
| Name of Holdcos | Megasolis Renewables Private Limited | ||
| Name of SVPs | Astra Solren Private Limited | ||
| A | Shareholders Funds | ||
| 1 | Capital | ||
| (1) | held by InvITs / REITs directly or indirectly | 889.00 | |
| (2) | held by Other shareholders | ||
| Name of other shareholder | % of Holiding | ||
| Total Capital | 889.00 | ||
| 2 | Other Equity | 8,661.40 | |
| 3 | Reserve & Surplus | 0.00 | |
| 4 | Instruments entirely equity in nature | 0.00 | |
| Total Shareholders Funds | 9,550.40 | ||
| B | Borrowings | ||
| 1 | Long Term Borrowings | 0.00 | |
| 2 | Current Maturities of Long Term Borrowings | 0.00 | |
| 3 | Short term borrowings | 0.00 | |
| 4 | Deferred Payment Liability | 139.50 | |
| 5 | Interest Accrued and due | 0.00 | |
| 6 | Interest Accrued but not due | 366.10 | |
| 7 | Loans from REITs / InvITs or any other inter SPV Borrowings | 17,922.10 | |
| Total Net Debt | 18,427.70 | ||
| C | Total Capitalisation | 27,978.10 | |
| Disclosure of notes for SVPs held through HoldCos | Notes : | ||
| Whether results are audited or unaudited | Unaudited |
|---|---|
| Declaration of unmodified opinion or statement on impact of audit qualification | Declaration of unmodified opinion |
| Auditor's opinion | |
| Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015: The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified opinion for the period on Standalone results | Yes |
| Sr No. | Audit firm's name | Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI | Certificate valid upto | ||
| 1 | Deloitte Haskins & Sells LLP | Yes | 31-07-2027 | ||
|---|---|---|---|---|---|