Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 96 | 88 | 235 | 52 | 133 | 68 | 74 | |
| COGS | 39 | 32 | 11 | 16 | 11 | 17 | 19 |
| Gross profit | 58 | 57 | 224 | 35 | 122 | 51 | 55 |
| 18 | 18 | 511 | 16 | 13 | 18 | 19 | |
| 39 | 39 | -288 | 20 | 108 | 33 | 36 | |
| OPM % | 41% | 43.9% | -122.6% | 38.1% | 81.5% | 48.1% | 49% |
| Depreciation | 37 | 41 | 25 | 31 | 36 | 43 | 46 |
| Interest | 67 | 65 | 64 | 6 | 4 | 4 | 11 |
| -730 | 3 | -14 | 8 | 480 | 31 | 20 | |
| Profit before tax | -794 | -65 | -391 | -9 | 548 | 18 | -1 |
| Tax | 4 | 5 | 12 | 23 | 9 | -25 | 1 |
| Tax % | 0.5% | 8.4% | 3% | 251.8% | 1.6% | -139.2% | 194.8% |
| -798 | -70 | -403 | -32 | 539 | 43 | -2 | |
| PAT margin % | -829.7% | -79.4% | -171.7% | -62.7% | 405.8% | 62.5% | -2.3% |
| EPS (₹) | -98 | -8.6 | -49.4 | -3.9 | 66.1 | 5.2 | -0.2 |
| EPS adjusted (₹) | -98 | -8.6 | -49.4 | -4 | 66.1 | 5.2 | -0.2 |
| Annual report | 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 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | — | -574 | -337 | -400 | 141 | 194 | 196 |
| Minority interest | — | 1 | 1 | 1 | 2 | 2 | 2 |
| — | 1,093 | 812 | 817 | 240 | 314 | 315 | |
| — | 191 | 78 | 85 | 65 | 47 | 37 | |
| Total equity & liabilities | — | 727 | 569 | 518 | 464 | 572 | 566 |
| 542 | 499 | 170 | 142 | 106 | 66 | 27 | |
| CWIP | — | 1 | 1 | 1 | — | — | 0 |
| Investments | — | 23 | 23 | 23 | 23 | 23 | 17 |
| — | 204 | 375 | 353 | 335 | 483 | 523 | |
| Total assets | — | 727 | 569 | 518 | 464 | 572 | 566 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 106 | -100 | 46 | 23 | 55 | -33 | |
| 2 | 243 | 1 | 6 | -102 | 30 | |
| 104 | -135 | -1 | -9 | 64 | -10 | |
| Net cash flow | 211 | 8 | 45 | 21 | 16 | -13 |
| Free cash flow | 105 | -102 | 44 | 23 | 52 | -36 |
| CFO / Operating profit % | 272.1% | — | 232.6% | 21.6% | 167% | -91.9% |