Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 23 | 62 | 114 | 126 | 138 | 139 | |
| COGS | 2 | 5 | 10 | 12 | 13 | 13 |
| Gross profit | 21 | 57 | 103 | 113 | 125 | 126 |
| 24 | 45 | 77 | 81 | 94 | 109 | |
| -3 | 12 | 27 | 32 | 31 | 16 | |
| OPM % | -14% | 19.6% | 23.5% | 25.6% | 22.7% | 11.8% |
| Depreciation | 16 | 15 | 17 | 17 | 13 | 15 |
| Interest | 12 | 13 | 21 | 26 | 24 | 20 |
| 1 | 2 | 9 | 28 | 13 | 26 | |
| Profit before tax | -31 | -14 | -2 | 17 | 8 | 7 |
| Tax | -1 | 0 | 5 | 7 | 9 | 7 |
| Tax % | -1.7% | 3.2% | 204.3% | 43.5% | 122.1% | 94.1% |
| -31 | -15 | -7 | 10 | -2 | 0 | |
| PAT margin % | -131.9% | -23.8% | -6.3% | 7.6% | -1.2% | 0.3% |
| EPS (₹) | — | — | 6.1 | 1.1 | -1.2 | -5.5 |
| EPS adjusted (₹) | -5.6 | -2.7 | -0.3 | 0.3 | -0.1 | 0 |
| Annual report | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 11 | 11 | 55 | 55 | 55 | 55 |
| Reserves | -60 | -99 | -133 | -126 | -132 | 366 |
| Minority interest | 44 | 44 | — | — | — | — |
| 212 | 248 | 268 | 249 | 242 | 262 | |
| 109 | 104 | 143 | 162 | 190 | 230 | |
| Total equity & liabilities | 316 | 307 | 333 | 340 | 355 | 914 |
| 286 | 280 | 278 | 273 | 269 | 825 | |
| CWIP | 0 | 1 | 0 | 1 | 1 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 29 | 26 | 54 | 66 | 85 | 89 | |
| Total assets | 316 | 307 | 333 | 340 | 355 | 914 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 11 | 18 | 52 | 16 | 53 | 43 | |
| -0 | -1 | -2 | 9 | -3 | -545 | |
| -14 | -11 | -26 | -33 | -34 | 504 | |
| Net cash flow | -3 | 6 | 24 | -8 | 16 | 1 |
| Free cash flow | 11 | 16 | 49 | 6 | 46 | -516 |
| CFO / Operating profit % | — | 147.5% | 193.6% | 49.2% | 170.6% | 261.1% |