Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 31 | 70 | 108 | 159 | 226 | |
| COGS | — | — | — | — | 65 |
| Gross profit | — | — | — | — | 161 |
| 17 | 40 | 44 | 78 | 52 | |
| 14 | 30 | 65 | 81 | 109 | |
| OPM % | 45.2% | 42.6% | 59.8% | 50.7% | 48.4% |
| Depreciation | 15 | 30 | 45 | 52 | 59 |
| Interest | 7 | 17 | 31 | 45 | 44 |
| 0 | 1 | 3 | 19 | 10 | |
| Profit before tax | -8 | -16 | -9 | 3 | 16 |
| Tax | -1 | -3 | -9 | 1 | 7 |
| Tax % | -8.6% | -20% | -105.1% | 34.4% | 43.7% |
| -8 | -13 | 0 | 2 | 9 | |
| PAT margin % | -24.3% | -18.4% | 0.4% | 1.1% | 3.9% |
| EPS (₹) | -1.7 | -2.6 | 0.1 | 0.3 | 1.1 |
| EPS adjusted (₹) | — | — | — | — | 0.8 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 4 | 4 | 4 | 17 | 22 |
| Reserves | -6 | -2 | 25 | 38 | 164 |
| Minority interest | — | — | 0 | 0 | 0 |
| 14 | 33 | 101 | 131 | 145 | |
| 89 | 248 | 281 | 355 | 314 | |
| Total equity & liabilities | 101 | 282 | 411 | 540 | 644 |
| 10 | 32 | 61 | 65 | 68 | |
| CWIP | 0 | 0 | 0 | 0 | 70 |
| Investments | 1 | 1 | 9 | 53 | 231 |
| 90 | 249 | 341 | 422 | 275 | |
| Total assets | 101 | 282 | 411 | 540 | 644 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 14 | 26 | 8 | 94 | 90 | |
| -7 | -24 | -41 | -38 | -121 | |
| -6 | -4 | 33 | -53 | 49 | |
| Net cash flow | 1 | -1 | 0 | 3 | 18 |
| Free cash flow | — | 2 | -27 | 82 | -14 |
| CFO / Operating profit % | 100.7% | 88.9% | 11.7% | 116.5% | 82.2% |