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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 254 | 76 | 173 | 173 | 98 | 107 | 120 | 110 | 127 | 90 | 73 | |
| COGS | -173 | -52 | -117 | -122 | -68 | 68 | 79 | 53 | 64 | 36 | 23 |
| Gross profit | — | — | — | — | — | 39 | 41 | 57 | 63 | 54 | 51 |
| 454 | 156 | 309 | 318 | 197 | 59 | 58 | 50 | 52 | 47 | 43 | |
| -27 | -28 | -19 | -23 | -31 | -20 | -17 | 8 | 11 | 7 | 8 | |
| OPM % | -10.6% | -36.8% | -11.1% | -13.3% | -31.5% | -18.6% | -13.9% | 7.1% | 8.3% | 7.6% | 10.5% |
| Depreciation | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 20 | 20 | 19 | 19 |
| Interest | 21 | 17 | 14 | 14 | 12 | 13 | 15 | 24 | 25 | 30 | 36 |
| 7 | 13 | 3 | 7 | 4 | 2 | 4 | 4 | 17 | -4 | 11 | |
| Profit before tax | -41 | -37 | -36 | -36 | -45 | -37 | -33 | -32 | -18 | -46 | -37 |
| Tax | -0 | -3 | 1 | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax % | -0.5% | -8.4% | 2.7% | — | — | 0% | 0% | 0% | 0% | 0% | 0% |
| PAT | -41 | -34 | -37 | -36 | -45 | -37 | -33 | -32 | -18 | -46 | -37 |
| PAT margin % | -16% | -44.7% | -21.5% | -21% | -45.4% | -34.6% | -27.1% | -29.3% | -13.8% | -51% | -50.3% |
| EPS (₹) | -62.5 | -52 | -57.2 | -55.9 | -68.6 | -56.7 | -50.1 | -49.8 | -27 | -70.5 | -56.8 |
| EPS adjusted (₹) | -62.5 | -52.1 | -57.2 | -55.9 | -68.6 | -56.7 | -50.1 | -49.8 | -27 | -70.5 | -56.7 |
| 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 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves | 0 | 19 | 13 | 8 | -37 | -74 | -107 | -18 | 29 | -11 | -31 |
| 135 | 74 | 83 | 90 | 121 | 138 | 168 | 251 | 259 | 286 | 278 | |
| 101 | 78 | 68 | 49 | 49 | 57 | 44 | 94 | 84 | 49 | 61 | |
| Total equity & liabilities | 242 | 177 | 170 | 153 | 139 | 127 | 112 | 333 | 379 | 331 | 315 |
| 98 | 86 | 79 | 74 | 68 | 62 | 56 | 259 | 235 | 218 | 198 | |
| CWIP | 0 | 0 | — | — | — | 0 | — | 0 | 0 | 0 | 0 |
| Investments | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| 120 | 66 | 65 | 54 | 47 | 40 | 31 | 49 | 119 | 88 | 92 | |
| Total assets | 242 | 177 | 170 | 153 | 139 | 127 | 112 | 333 | 379 | 331 | 315 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -20 | -2 | -19 | 4 | -20 | -5 | -19 | -19 | 11 | 35 | 12 | |
| 6 | 3 | 1 | 1 | 3 | 1 | 1 | -0 | 8 | 10 | 9 | |
| -5 | -2 | 18 | -4 | 19 | 4 | 16 | 4 | -16 | -49 | -19 | |
| Net cash flow | -19 | -1 | 0 | -0 | 2 | 1 | -1 | -15 | 4 | -4 | 2 |
| Free cash flow | -20 | -2 | -19 | 3 | -20 | -5 | -19 | -20 | 11 | 33 | 11 |
| CFO / Operating profit % | — | — | — | — | — | — | — | -247.9% | 107.1% | 509.6% | 152.2% |