| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 418 | 404 | 484 | 321 | 143 | — | — | — | 268 | 274 | 442 | |
| COGS | -66 | -64 | -49 | -40 | -14 | — | — | — | 23 | 23 | 75 |
| Gross profit | — | — | — | — | — | — | — | — | 245 | 251 | 368 |
| 436 | 440 | 489 | 348 | 165 | — | — | — | 248 | 281 | 352 | |
| 49 | 28 | 44 | 13 | -8 | — | — | — | -3 | -29 | 16 | |
| OPM % | 11.7% | 6.9% | 9% | 4.1% | -5.4% | — | — | — | -1.2% | -10.7% | 3.6% |
| Depreciation | 39 | — | — | 47 | 48 | 48 | 47 | 47 | 56 | 72 | 84 |
| Interest | 98 | 105 | 127 | 108 | 122 | 130 | 158 | 235 | 71 | 75 | 98 |
| 8 | 2 | 5 | 2 | 1 | 1 | 1 | 0 | 23 | 1 | 10 | |
| Profit before tax | -80 | -104 | -72 | -181 | -177 | -205 | -236 | 884 | -107 | -175 | -156 |
| Tax | — | — | -1 | -0 | — | — | — | — | -41 | -22 | -89 |
| Tax % | — | — | -1.2% | -0.2% | — | — | — | — | -38.6% | -12.8% | -57.1% |
| -80 | -103 | -71 | -180 | -168 | -205 | -236 | 950 | -66 | -152 | -67 | |
| PAT margin % | -19.1% | -25.6% | -14.7% | -56.1% | -117.8% | — | — | — | -24.5% | -55.5% | -15.2% |
| EPS (₹) | -2.7 | — | -2.4 | -6.1 | -5.7 | -7 | -8.1 | 47.8 | -7.1 | -16.5 | -7.3 |
| EPS adjusted (₹) | -2.7 | -3.5 | -2.4 | -6.1 | -5.7 | -7 | -8.1 | 103 | -7.1 | -16.5 | -7.3 |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 92 | 92 | 92 | 92 |
| Reserves | -189 | -358 | -428 | -608 | -774 | -974 | -1,210 | 263 | 205 | 52 | -11 |
| Minority interest | 0 | — | 0 | 0 | — | 0 | 0 | 0 | — | — | — |
| 803 | 919 | 903 | 787 | 758 | 963 | 970 | 525 | 675 | 757 | 1,115 | |
| 431 | 394 | 453 | 582 | 725 | 656 | 809 | 29 | 108 | 243 | 225 | |
| Total equity & liabilities | 1,339 | 1,248 | 1,222 | 1,054 | 1,002 | 939 | 863 | 909 | 1,080 | 1,144 | 1,420 |
| 845 | 777 | 1,007 | 973 | 926 | 878 | 832 | 738 | 815 | 759 | 977 | |
| CWIP | 265 | 302 | 30 | 1 | 1 | 1 | 0 | 26 | 0 | 106 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 229 | 169 | 185 | 79 | 75 | 59 | 31 | 144 | 265 | 280 | 437 | |
| Total assets | 1,339 | 1,248 | 1,222 | 1,054 | 1,002 | 939 | 863 | 909 | 1,080 | 1,144 | 1,420 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 55 | 93 | 22 | 117 | 119 | 151 | 49 | -27 | 60 | -25 | |
| -3 | 42 | 1 | 0 | 3 | 1 | -85 | -96 | -81 | -248 | |
| -55 | -119 | -45 | -118 | -122 | -152 | 80 | 90 | 11 | 274 | |
| Net cash flow | -2 | 16 | -22 | -0 | -0 | 0 | 44 | -33 | -11 | 0 |
| Free cash flow | — | — | — | — | — | — | — | -141 | -25 | -251 |
| CFO / Operating profit % | 196.6% | 213.4% | 165.7% | — | — | — | — | — | — | -156.6% |