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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 799 | 1,180 | 1,106 | 1,101 | 1,155 | 1,449 | 39 | 102 | 264 | 1,263 | 4,242 | |
| COGS | -28 | -109 | -375 | 338 | 360 | 663 | 20 | 1 | 0 | 5 | 686 |
| Gross profit | — | — | — | 763 | 795 | 786 | 19 | — | — | — | 3,557 |
| 238 | 574 | 1,187 | 507 | 350 | 380 | 24 | 120 | 90 | 577 | 2,191 | |
| 588 | 715 | 294 | 256 | 445 | 406 | -5 | -19 | 174 | 682 | 1,366 | |
| OPM % | 73.6% | 60.6% | 26.6% | 23.2% | 38.5% | 28% | -12.6% | -18.2% | 65.9% | 54% | 32.2% |
| Depreciation | 16 | 16 | 19 | 24 | 24 | 22 | 1 | 0 | 6 | 17 | 56 |
| Interest | 515 | 745 | 822 | 846 | 893 | 891 | 79 | 116 | 192 | 962 | 1,254 |
| -1,562 | -3,638 | -1,384 | -428 | -983 | -777 | -166 | 145 | 62 | 110 | 40 | |
| Profit before tax | -1,504 | -3,684 | -1,931 | -5,358 | -1,454 | -1,284 | -251 | 10 | 38 | -188 | 96 |
| Tax | — | 0 | 0 | -8 | 25 | -4 | 59 | 0 | 0 | 3 | -46 |
| Tax % | — | 0% | 0% | -0.2% | 1.7% | -0.3% | 23.4% | 0% | 0.4% | 1.5% | -47.5% |
| -1,519 | -3,684 | -1,931 | -5,350 | -1,479 | -1,280 | -310 | 10 | 38 | -191 | 142 | |
| PAT margin % | -190.1% | -312.3% | -174.6% | -485.9% | -128.1% | -88.4% | -793.1% | 9.4% | 14.3% | -15.1% | 3.4% |
| EPS (₹) | — | -6.1 | -2.9 | -0.9 | -2.5 | -2.1 | -0.5 | 0 | 0.1 | -0.2 | 0.1 |
| EPS adjusted (₹) | -2.5 | — | — | -8.9 | -2.5 | -2.1 | -0.5 | 0 | 0.1 | -0.2 | 0.1 |
| 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 2016 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 604 | 604 | 604 | 604 | 604 | 604 | 604 | 1,056 | 1,056 |
| Reserves | 8,818 | -1,057 | -3,062 | 9,134 | 9,788 | 21,319 | 33,478 | 52,995 | 58,508 |
| Minority interest | — | 1,695 | 2,675 | — | — | — | — | — | — |
| 5,434 | 24,029 | 28,153 | 5,136 | 760 | 2,960 | 2,975 | 8,644 | 10,626 | |
| 954 | 14,883 | 18,158 | 3,391 | 1,932 | 5,550 | 9,582 | 10,488 | 12,337 | |
| Total equity & liabilities | 15,810 | 40,154 | 46,527 | 18,265 | 13,084 | 30,433 | 46,638 | 73,182 | 82,526 |
| 76 | 12,481 | 12,143 | 129 | 1 | 1 | 22 | 210 | 426 | |
| CWIP | — | 857 | 3,809 | — | — | 0 | 0 | 2 | 20 |
| Investments | 7,860 | 2,455 | 3,107 | 13,805 | 12,614 | 26,956 | 42,756 | 69,613 | 77,380 |
| 7,874 | 24,360 | 27,468 | 4,332 | 469 | 3,475 | 3,861 | 3,358 | 4,700 | |
| Total assets | 15,810 | 40,154 | 46,527 | 18,265 | 13,084 | 30,433 | 46,638 | 73,182 | 82,526 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -23 | 47 | -170 | 452 | -154 | 45 | -25 | 132 | -35 | 413 | 103 | |
| -1,538 | -9 | -25 | 75 | 43 | 2,622 | 223 | -425 | -2,402 | -1,132 | -230 | |
| 1,498 | -335 | 248 | -591 | 123 | -2,633 | -241 | 2,735 | -11 | 704 | 217 | |
| Net cash flow | -63 | -298 | 53 | -63 | 11 | 34 | -42 | 2,442 | -2,448 | -16 | 90 |
| Free cash flow | -32 | 16 | -170 | 415 | -155 | 34 | -25 | 131 | -37 | 404 | 19 |
| CFO / Operating profit % | -3.9% | 6.5% | -57.8% | 176.6% | -34.7% | 11.1% | — | — | -20% | 60.5% | 7.5% |