XML 52 R45.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Borrowings (Tables)
3 Months Ended
Jun. 30, 2024
Debt Instrument [Line Items]  
Schedule of Long Term Borrowings
A.
Long-term borrowings consist of the following:

 

 

 

 

 

 

As of
 June 30,
2024

 

 

As of
March 31,
2024

 

Loans from banks (note a)

 

 

 

 

 

126,365

 

 

 

112,169

 

Secured debentures (note b)

 

 

 

 

 

2,212,644

 

 

 

2,214,754

 

Convertible debenture (note c)

 

 

 

 

 

1,252,554

 

 

 

1,374,481

 

Less: current portion of long-term borrowings

 

 

 

 

 

(2,225,255

)

 

 

(2,228,471

)

 

 

 

 

 

1,366,308

 

 

 

1,472,933

 

Schedule of Loans from Banks
a)
Loan from banks:

 

Particulars

 

 

Interest
rate

 

Maturity
date

 

Amount
outstanding

 

 Long-term borrowings from banks

 

 

8.75%

 

10-Aug-30

 

 

108,764

 

 Long-term borrowings from banks

 

 

9.00%

 

1-May-29

 

 

17,601

 

 

 

 

 

 

 

 

126,365

 

Schedule of Secured Debentures
b)
Secured debentures:

 

Particulars

 

 

Interest
rate

 

 

Maturity
date

 

Amount
outstanding

 

N1 Series Debentures

 

 

 

19.50

%

 

31-May-24

 

 

577,586

 

N2 Series Debenture

 

 

 

19.50

%

 

31-Jul-24

 

 

327,100

 

N3 Series Debentures

 

 

 

19.25

%

 

31-May-24

 

 

409,252

 

N4 Series Debentures

 

 

 

20.00

%

 

31-Jan-24

 

 

898,705

 

 

 

 

 

 

 

 

 

2,212,644

 

Schedule of Assumptions Used In Calculating Estimated Fair Value Of Forward Purchase Agreement

Assumptions used in calculating estimated fair value of the Forward Purchase Agreement as of June 30, 2024 are as follows:

 

Volatility

 

 

 

 

 

 

 

59.30

%

Risk-free rate

 

 

 

 

 

 

 

4.14

%

Dividend yield

 

 

 

 

 

 

 

0.00

%

Strike price

 

 

 

 

 

 

 

10.77

 

Remaining term (years)

 

 

 

 

 

 

0.75 year

 

Schedule of Maturities of Long-term Borrowings Excluding Convertible Notes

d. As of June 30 2024, the aggregate maturities of long-term borrowings are as follows:

 

Period ending March 31, 2025

 

 

 

 

 

 

 

2,225,255

 

Period ending March 31, 2026

 

 

 

 

 

 

 

18,106

 

Period ending March 31, 2027

 

 

 

 

 

 

 

19,776

 

Period ending March 31, 2027 onwards

 

 

 

 

 

 

 

75,872

 

 

 

 

 

 

 

 

 

2,339,009

 

Schedule of Short Term Borrowings
B.
Short-term borrowings

 

 

 

 

 

As of
 June 30,
2024

 

 

As of
March 31,
2024

 

Loans from banks (note a)

 

 

 

 

 

829,920

 

 

 

781,455

 

Loans from related parties

 

 

 

 

 

1,114,878

 

 

 

1,096,109

 

Loans from others (note b)

 

 

 

 

 

15,011,893

 

 

 

13,877,265

 

 

 

 

 

 

16,956,691

 

 

 

15,754,829

 

 

Summary of Loans from Banks and Others
a)
Loans from banks and others

 

Particulars

 

Weighted average borrowing rate

 

Short-term borrowings from banks and others

 

 

14.00

%

 

 

 

 

Summary of Estimated Fair Value of Working Capital Loan

Fair Value of the Warrants:

 

 

 

 

 

 

 

 

 

 

Closing price

 

 

 

 

 

 

$

0.05

 

Open price

 

 

 

 

 

 

$

0.05

 

High

 

 

 

 

 

 

$

0.05

 

Low

 

 

 

 

 

 

$

0.05

 

Warrants Entitlement  
Debt Instrument [Line Items]  
Schedule of Assumptions Used In Calculating Estimated Fair Value Of Forward Purchase Agreement

The assumptions used in calculating estimated fair value of warrants due as of June 30, 2024 are as follows:

 

Risk free rate

 

 

 

 

4.33

%

Volatility

 

 

 

 

150.25

%

Annual Interest rate

 

 

 

 

13

%

Conversion Price

 

 

 

$10