Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| 136 | 482 | 444 | 591 | |
| 98 | 265 | 259 | 267 | |
| Operating profit (EBITDA) | — | — | — | — |
| OPM % | — | — | — | — |
| Depreciation | 8 | 75 | 184 | 63 |
| Interest | 3 | 14 | 35 | 38 |
| 18 | 4 | 23 | -69 | |
| Profit before tax | -115 | 55 | -123 | 190 |
| Tax | 0 | 0 | 0 | 20 |
| Tax % | 0% | 0% | 0% | 10.4% |
| -115 | 55 | -123 | 168 | |
| PAT margin % | -84.4% | 11.5% | -27.6% | 28.5% |
| EPS (₹) | — | — | — | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 65 | 65 | 65 | 65 |
| Reserves | -115 | -59 | -183 | -32 | 15 |
| 74 | 0 | 5 | 30 | 50 | |
| 99 | 302 | 512 | 184 | 212 | |
| Total equity & liabilities | 58 | 307 | 399 | 247 | 342 |
| 18 | 17 | 72 | 66 | 62 | |
| CWIP | — | — | — | — | — |
| Investments | — | — | — | — | — |
| 40 | 290 | 327 | 181 | 280 | |
| Total assets | 58 | 307 | 399 | 247 | 342 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -37 | 183 | 230 | 130 | -96 | |
| -2 | -18 | -75 | -66 | 10 | |
| Cash from financing | 42 | -161 | -146 | -48 | 59 |
| Net cash flow | 3 | 4 | 9 | 16 | -27 |
| Free cash flow | -38 | 181 | 157 | 115 | -111 |
| CFO / Operating profit % | — | — | — | — | — |