Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 65 | 168 | 241 | 258 | 250 | 411 | 589 | 622 | 619 | 591 | |
| COGS | -32 | -115 | -152 | 163 | 73 | 260 | 329 | 327 | 344 | 306 |
| Gross profit | — | — | — | 95 | 177 | 151 | 260 | 295 | 275 | 284 |
| 93 | 265 | 374 | 66 | 72 | 89 | 121 | 131 | 142 | 154 | |
| 4 | 17 | 19 | 29 | 105 | 62 | 139 | 164 | 132 | 131 | |
| OPM % | 5.8% | 10.2% | 7.8% | 11.2% | 42.1% | 15.1% | 23.6% | 26.4% | 21.4% | 22.1% |
| Depreciation | — | 12 | 21 | 22 | 22 | 21 | 21 | 21 | 22 | 24 |
| Interest | — | 25 | 73 | 89 | 107 | 23 | 22 | 15 | 13 | 11 |
| — | 21 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | |
| Profit before tax | 3 | 0 | -74 | -82 | -23 | 18 | 97 | 129 | 98 | 97 |
| Tax | 1 | 0 | -29 | -21 | -6 | 4 | 34 | 33 | 25 | 25 |
| Tax % | 45.7% | 23.3% | -39.8% | -25.7% | -26.4% | 23.8% | 35.6% | 25.3% | 26% | 25.3% |
| 2 | 0 | -45 | -61 | -17 | 14 | 62 | 96 | 72 | 72 | |
| PAT margin % | 2.5% | 0.2% | -18.5% | -23.7% | -6.7% | 3.3% | 10.6% | 15.5% | 11.7% | 12.3% |
| EPS (₹) | 0.4 | 0 | -9.9 | -13.6 | -6.9 | 0.5 | 9.7 | 14.2 | 10.6 | 10.6 |
| EPS adjusted (₹) | 0.4 | 0.1 | -9.9 | -13.6 | -2.7 | 2.1 | 9.2 | 14.2 | 10.6 | 10.6 |
| Annual report | 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 | — |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 45 | 45 | 45 | 45 | 63 | 64 | 68 | 68 | 68 | 69 |
| Reserves | 93 | 98 | 55 | -6 | 373 | 388 | 492 | 593 | 668 | 742 |
| Minority interest | 0 | 0 | — | 0 | — | — | — | 0 | — | — |
| 195 | 485 | 468 | 406 | 274 | 269 | 182 | 132 | 131 | 74 | |
| 82 | 108 | 199 | 307 | 37 | 53 | 39 | 24 | 88 | 105 | |
| Total equity & liabilities | 416 | 736 | 767 | 752 | 747 | 774 | 781 | 817 | 956 | 990 |
| 65 | 566 | 560 | 539 | 513 | 492 | 481 | 475 | 484 | 534 | |
| CWIP | 159 | 2 | 0 | 0 | 0 | 0 | 3 | 12 | 47 | 4 |
| Investments | — | — | — | — | — | 0 | 2 | 2 | 0 | 0 |
| 191 | 169 | 206 | 213 | 233 | 282 | 295 | 327 | 425 | 452 | |
| Total assets | 416 | 736 | 767 | 752 | 747 | 774 | 781 | 817 | 956 | 990 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 32 | 83 | 151 | -244 | 24 | 83 | 85 | 74 | 98 | |
| -259 | -98 | -14 | -0 | -1 | -0 | -13 | -25 | -62 | -31 | |
| 172 | 90 | -90 | -152 | 247 | -25 | -64 | -61 | -11 | -66 | |
| Net cash flow | -69 | 23 | -21 | -1 | 2 | -2 | 6 | -0 | 1 | -0 |
| Free cash flow | — | — | — | — | — | 23 | 73 | 70 | 44 | 24 |
| CFO / Operating profit % | 457.3% | 186.3% | 443.1% | 521.4% | -232.1% | 38% | 60% | 52% | 55.9% | 74.7% |