Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 178 | 318 | 409 | 348 | |
| COGS | 155 | 270 | 362 | 314 |
| Gross profit | 23 | 49 | 46 | 35 |
| 67 | 83 | 77 | 97 | |
| -44 | -34 | -30 | -63 | |
| OPM % | -24.7% | -10.8% | -7.4% | -18% |
| Depreciation | 10 | 9 | 9 | 12 |
| Interest | 11 | 22 | 2 | 5 |
| 53 | 90 | 67 | 109 | |
| Profit before tax | -12 | 24 | 27 | 30 |
| Tax | 0 | -14 | 8 | 3 |
| Tax % | 0% | -57.8% | 28.4% | 11% |
| -12 | 38 | 19 | 27 | |
| PAT margin % | -7% | 12.1% | 4.7% | 7.7% |
| EPS (₹) | -0.2 | 10.6 | 4.4 | 6.2 |
| EPS adjusted (₹) | -30.3 | 8.8 | 4.4 | 6.2 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 4 | 4 | 43 | 44 | 44 |
| Reserves | — | 580 | 1,583 | 1,607 | 1,640 |
| — | 92 | 0 | 0 | 108 | |
| — | 88 | 142 | 153 | 367 | |
| Total equity & liabilities | — | 764 | 1,769 | 1,804 | 2,158 |
| 51 | 41 | 34 | 28 | 26 | |
| CWIP | — | — | — | 0 | — |
| Investments | — | 41 | 41 | 277 | 60 |
| — | 682 | 1,694 | 1,498 | 2,072 | |
| Total assets | — | 764 | 1,769 | 1,804 | 2,158 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -57 | -76 | -109 | -60 | |
| -58 | -763 | 208 | -132 | |
| 91 | 926 | -41 | 98 | |
| Net cash flow | -24 | 87 | 58 | -94 |
| Free cash flow | -57 | -77 | -111 | -75 |
| CFO / Operating profit % | — | — | — | — |