Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 3,647 | 6,882 | 7,225 | 8,142 | 8,932 | 10,508 | |
| COGS | 10 | 0 | 2 | 0 | 0 | 0 |
| 3,759 | 7,357 | 7,662 | 8,006 | 8,549 | 9,861 | |
| -123 | -475 | -438 | 135 | 383 | 647 | |
| OPM % | -3.4% | -6.9% | -6.1% | 1.7% | 4.3% | 6.2% |
| Depreciation | 355 | 611 | 831 | 722 | 535 | 695 |
| Interest | 89 | 100 | 89 | 89 | 126 | 144 |
| 150 | 156 | 305 | 430 | 435 | 333 | |
| Profit before tax | -416 | -1,029 | -1,053 | -244 | 157 | 140 |
| Tax | 0 | -18 | -45 | 5 | -5 | -12 |
| Tax % | 0% | -1.8% | -4.3% | 1.9% | -3.2% | -8.6% |
| -416 | -1,011 | -1,008 | -249 | 162 | 153 | |
| PAT margin % | -11.4% | -14.7% | -14% | -3.1% | 1.8% | 1.5% |
| EPS (₹) | — | -17 | -14.1 | -3.4 | 2.2 | 2 |
| EPS adjusted (₹) | -11.2 | -15.8 | -13.8 | -3.4 | 2.2 | 2 |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 37 | 64 | 73 | 74 | 75 | 75 |
| Reserves | 2,800 | 5,893 | 9,104 | 9,071 | 9,358 | 9,612 |
| Minority interest | — | — | — | — | — | 0 |
| 301 | 353 | 199 | 126 | 40 | 3 | |
| 1,460 | 1,940 | 1,813 | 2,183 | 2,591 | 3,087 | |
| Total equity & liabilities | 4,598 | 8,251 | 11,189 | 11,453 | 12,063 | 12,777 |
| 271 | 2,358 | 2,328 | 3,354 | 3,887 | 5,432 | |
| CWIP | 77 | 58 | 22 | 29 | 33 | 1 |
| Investments | 1,128 | 2,091 | 2,094 | 2,776 | 3,578 | 2,074 |
| 3,123 | 3,743 | 6,746 | 5,295 | 4,565 | 5,271 | |
| Total assets | 4,598 | 8,251 | 11,189 | 11,453 | 12,063 | 12,777 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | -241 | -27 | 472 | 567 | 911 | |
| 338 | -2,742 | -3,411 | -99 | -104 | -479 | |
| -147 | 2,902 | 3,538 | -366 | -432 | -532 | |
| Net cash flow | 196 | -81 | 100 | 7 | 31 | -99 |
| Free cash flow | -246 | -784 | -628 | -93 | 84 | 489 |
| CFO / Operating profit % | — | — | — | 373% | 151% | 142.4% |