Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 53 | 61 | 41 | 110 | 63 | 72 | 97 | 112 | 209 | 169 | |
| COGS | -0 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 97 | — |
| Gross profit | — | 51 | 58 | 38 | 107 | 61 | 70 | 95 | 109 | 112 | — |
| 30 | 27 | 20 | 33 | 75 | 31 | 35 | 61 | 65 | 68 | 226 | |
| Operating profit (EBITDA) | 15 | 24 | 38 | 6 | 32 | 30 | 35 | 33 | 44 | 44 | 50 |
| OPM % | 33.9% | 44.2% | 62.2% | 13.8% | 29.2% | 48.1% | 48% | 34.4% | 39.3% | 21% | 29.5% |
| Depreciation | 0 | 0 | 1 | 1 | 2 | 4 | 5 | 5 | 5 | 8 | 11 |
| Interest | 19 | 30 | 33 | 25 | 27 | 25 | 23 | 5 | 25 | 63 | 96 |
| 0 | 1 | 0 | 108 | 4 | 3 | 1,197 | 34 | 41 | 64 | 85 | |
| Profit before tax | -4 | — | — | — | — | — | 1,204 | 58 | 54 | 36 | 28 |
| Tax | — | — | 1 | 16 | 2 | -2 | 215 | 16 | 8 | -2 | 13 |
| Tax % | — | — | — | — | — | — | 17.9% | 28.3% | 14.5% | -4.2% | 47.2% |
| -4 | -6 | 4 | 71 | 5 | 7 | 989 | 41 | 47 | 38 | 33 | |
| PAT margin % | -7.9% | -10.4% | 6.8% | 172.7% | 4.3% | 11.1% | — | 42.4% | 41.5% | 18.1% | 19.7% |
| EPS (₹) | -1.3 | — | 0.3 | 4.2 | 0.3 | 0.4 | 58.4 | 2.4 | 2.8 | 2.2 | 2 |
| EPS adjusted (₹) | — | -0.4 | 0.3 | 4.2 | 0.3 | 0.4 | 58.4 | 2.4 | 2.8 | 2.2 | — |
| — | — | 0% | 0% | 0% | 0% | 0% | 0% | 30.2% | 31.4% | — | |
| Annual report | Annual report for Mar 2016 | 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 | 130 | 128 | 210 | 197 | — | 1,210 | 1,237 | 1,540 | 1,941 |
| 187 | 253 | 148 | 215 | — | 56 | 128 | 368 | 919 | |
| 63 | 60 | 142 | 91 | — | 92 | 121 | 147 | 364 | |
| Total equity & liabilities | 393 | 455 | 517 | 519 | — | 1,374 | 1,503 | 2,072 | 3,242 |
| 2 | 2 | 2 | 2 | 2 | 2 | 229 | 253 | 420 | |
| CWIP | — | — | — | — | — | 3 | 5 | 0 | 6 |
| Investments | 270 | 301 | 241 | 241 | — | 1,259 | 1,027 | 1,680 | 2,540 |
| 120 | 152 | 274 | 277 | — | 110 | 242 | 139 | 275 | |
| Total assets | 393 | 455 | 517 | 519 | — | 1,374 | 1,503 | 2,072 | 3,242 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 31 | 58 | -76 | 25 | 16 | -162 | 30 | 11 | 56 | |
| -12 | -70 | 100 | -82 | 20 | 387 | -133 | -216 | -536 | |
| -23 | 14 | -24 | 57 | -33 | -185 | 60 | 205 | 481 | |
| Net cash flow | -4 | 2 | -1 | 0 | 3 | 40 | -43 | -0 | 1 |
| Free cash flow | 17 | — | — | — | — | -164 | -200 | -32 | -122 |
| CFO / Operating profit % | 131.3% | 151.1% | — | 78% | 51.8% | -465.5% | 89.5% | 25.3% | 127.4% |