Consolidated figures · ₹ crore
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 261 | 275 | 172 | 384 | 616 | 892 | 960 | 511 | |
| COGS | 157 | 293 | 194 | 222 | 328 | 229 | 140 | 39 |
| Gross profit | 104 | -18 | -22 | 162 | 288 | 663 | 820 | 472 |
| 33 | 35 | 26 | 28 | 36 | 40 | 40 | 49 | |
| 71 | -53 | -48 | 134 | 252 | 623 | 779 | 423 | |
| OPM % | 27.2% | -19.2% | -28.1% | 35% | 40.9% | 69.9% | 81.2% | 82.6% |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 7 | 7 | 7 |
| Interest | 92 | 80 | 75 | 36 | 13 | 4 | 4 | 4 |
| 6 | 2 | 10 | 1 | 4 | 7 | 34 | 27 | |
| Profit before tax | -17 | -132 | -114 | 97 | 240 | 620 | 802 | 439 |
| Tax | -44 | -13 | -9 | 27 | 138 | 159 | 204 | 123 |
| Tax % | -256% | -9.6% | -7.9% | 27.4% | 57.5% | 25.7% | 25.4% | 28% |
| 27 | -120 | -105 | 71 | 102 | 461 | 598 | 316 | |
| PAT margin % | 10.2% | -43.5% | -61.4% | 18.4% | 16.6% | 51.7% | 62.3% | 61.9% |
| EPS (₹) | 5.4 | -24.3 | -21.4 | 12.5 | 12.3 | 55.3 | 71.7 | 37.9 |
| EPS adjusted (₹) | — | -24.4 | -21.4 | 8.5 | 12 | 55.3 | 71.7 | 37.9 |
| 9.3% | — | — | 0% | 19.6% | 19.9% | 7% | 4% | |
| Annual report | 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 49 | 49 | 83 | 83 | 83 | 83 | 83 |
| Reserves | — | 453 | 706 | 1,026 | 1,467 | 1,973 | 2,248 |
| Minority interest | — | 87 | 87 | 68 | — | — | — |
| — | 409 | 142 | 4 | 26 | 27 | 305 | |
| — | 133 | 161 | 237 | 193 | 254 | 190 | |
| Total equity & liabilities | — | 1,131 | 1,179 | 1,419 | 1,769 | 2,338 | 2,826 |
| 223 | 208 | 208 | 261 | 438 | 435 | 433 | |
| CWIP | — | 0 | 0 | 21 | 148 | 360 | 540 |
| Investments | — | 0 | 0 | 0 | 0 | 0 | 0 |
| — | 923 | 972 | 1,136 | 1,183 | 1,543 | 1,854 | |
| Total assets | — | 1,131 | 1,179 | 1,419 | 1,769 | 2,338 | 2,826 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 132 | 41 | 31 | 638 | 410 | 213 | |
| 43 | 39 | 278 | -489 | -389 | -543 | |
| -173 | -85 | 1 | -244 | -94 | 232 | |
| Net cash flow | 3 | -5 | 310 | -95 | -73 | -99 |
| Free cash flow | 130 | 36 | 3 | 483 | 405 | 209 |
| CFO / Operating profit % | — | 30.6% | 12.2% | 102.4% | 52.6% | 50.4% |