Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 3,500 | 5,911 | 6,659 | 7,454 | 8,252 | 9,847 | |
| COGS | 10 | -3 | 2 | 0 | 0 | 0 |
| 3,538 | 6,373 | 7,046 | 7,277 | 7,865 | 9,056 | |
| -49 | -459 | -389 | 178 | 387 | 792 | |
| OPM % | -1.4% | -7.8% | -5.8% | 2.4% | 4.7% | 8% |
| Depreciation | 353 | 478 | 657 | 659 | 519 | 668 |
| Interest | 89 | 94 | 86 | 88 | 125 | 136 |
| 134 | 168 | 320 | 401 | 370 | 329 | |
| Profit before tax | -356 | -864 | -812 | -168 | 113 | 318 |
| Tax | 0 | 0 | 0 | 0 | 0 | -8 |
| Tax % | 0% | 0% | 0% | 0% | 0% | -2.4% |
| -356 | -864 | -812 | -168 | 113 | 325 | |
| PAT margin % | -10.2% | -14.6% | -12.2% | -2.3% | 1.4% | 3.3% |
| EPS (₹) | — | 14.5 | -11.4 | -2.3 | 1.5 | 4.4 |
| EPS adjusted (₹) | -9.6 | -13.5 | -11.2 | -2.3 | 1.5 | 4.4 |
| 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 | 2,860 | 6,093 | 9,497 | 9,546 | 9,781 | 9,986 |
| Minority interest | — | 0 | — | — | — | — |
| 301 | 321 | 199 | 126 | 40 | 3 | |
| 1,423 | 1,652 | 1,733 | 2,098 | 2,535 | 2,998 | |
| Total equity & liabilities | 4,621 | 8,131 | 11,502 | 11,843 | 12,430 | 13,061 |
| 266 | 751 | 875 | 1,965 | 2,563 | 4,250 | |
| CWIP | 77 | 58 | 22 | 29 | 33 | 2 |
| Investments | 1,163 | 3,706 | 3,945 | 4,615 | 5,350 | 4,546 |
| 3,116 | 3,614 | 6,660 | 5,235 | 4,485 | 4,264 | |
| Total assets | 4,621 | 8,131 | 11,502 | 11,843 | 12,430 | 13,061 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 13 | -441 | -53 | 521 | 528 | 1,031 | |
| 286 | -2,894 | -3,416 | -147 | -107 | -679 | |
| -112 | 3,247 | 3,557 | -364 | -430 | -431 | |
| Net cash flow | 187 | -89 | 88 | 11 | -9 | -79 |
| Free cash flow | -201 | -975 | -647 | -43 | -3 | 520 |
| CFO / Operating profit % | — | — | — | 293.7% | 136.4% | 130.2% |