Consolidated figures · ₹ crore
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 52 | 58 | 41 | 110 | 63 | 72 | 123 | 257 | 390 | |
| COGS | 3 | 3 | 3 | 2 | 2 | 2 | 16 | 81 | 236 |
| Gross profit | 49 | 55 | 38 | 107 | 61 | 70 | 107 | 175 | 154 |
| 28 | 21 | 33 | 76 | 35 | 35 | 62 | 68 | 73 | |
| Operating profit (EBITDA) | 22 | 34 | 6 | 31 | 26 | 35 | 45 | 107 | 81 |
| OPM % | 41.8% | 59.5% | 13.8% | 28.6% | 41.6% | 48% | 36.8% | 41.8% | 20.7% |
| Depreciation | 0 | 1 | 1 | 2 | 0 | 5 | 5 | 5 | 10 |
| Interest | 30 | 34 | 25 | 27 | 25 | 23 | 5 | 25 | 67 |
| 1 | 1 | 120 | 4 | 3 | 1,273 | 30 | 30 | 71 | |
| Profit before tax | 6 | 19 | — | — | — | 1,272 | 66 | 107 | 74 |
| Tax | -0 | 0 | 16 | 2 | -2 | 215 | 18 | 22 | 8 |
| Tax % | -2.3% | 0.5% | — | — | — | 16.9% | 27.4% | 20.1% | 11% |
| 6 | 18 | 100 | 6 | 20 | 1,057 | 48 | 85 | 66 | |
| PAT margin % | 11.4% | 31.9% | 242.6% | 5.8% | 31.3% | — | 38.9% | 33.3% | 16.9% |
| EPS (₹) | 0.4 | 1.3 | 5.9 | 0.8 | 1.2 | 62.4 | 2.8 | 5 | 3.9 |
| EPS adjusted (₹) | 0.4 | 1.3 | 5.9 | 0.4 | 1.2 | 62.3 | 2.8 | 5 | 3.9 |
| 0% | 0% | 0% | 0% | 0% | 0% | 0% | 16.5% | 17.9% | |
| Annual report | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | 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 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 14 | 14 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| Reserves | -19 | -20 | 123 | 118 | — | 1,215 | 1,247 | 1,590 | 2,019 |
| Minority interest | 4 | — | — | — | — | — | — | — | — |
| 192 | 260 | 148 | 215 | — | 56 | 128 | 365 | 987 | |
| 67 | 63 | 142 | 91 | — | 92 | 122 | 154 | 378 | |
| Total equity & liabilities | 258 | 316 | 430 | 441 | — | 1,380 | 1,513 | 2,127 | 3,401 |
| 3 | 3 | 2 | 2 | 2 | 2 | 229 | 253 | 420 | |
| CWIP | — | — | — | — | — | 3 | 5 | 0 | 6 |
| Investments | 0 | 0 | 7 | 12 | — | 1,264 | 1,196 | 1,782 | 2,830 |
| 254 | 314 | 422 | 427 | — | 110 | 83 | 93 | 145 | |
| Total assets | 258 | 316 | 430 | 441 | — | 1,380 | 1,513 | 2,127 | 3,401 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 34 | 57 | -76 | 25 | 16 | -162 | -136 | 141 | 219 | |
| -13 | -68 | 100 | -82 | 20 | 387 | 34 | -345 | -767 | |
| -25 | 12 | -24 | 57 | -33 | -185 | 60 | 202 | 548 | |
| Net cash flow | -4 | 2 | -1 | 0 | 3 | 40 | -42 | -1 | -1 |
| Free cash flow | — | 23 | — | — | — | -164 | -366 | 98 | -53 |
| CFO / Operating profit % | 157.9% | 166.2% | — | 79.6% | 59.8% | -465.5% | -300% | 131.2% | 270.2% |