Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 215 | 221 | 194 | 186 | 202 | 254 | |
| COGS | 71 | 57 | — | — | — | — |
| Gross profit | 144 | 164 | — | — | — | — |
| 363 | 106 | — | — | — | — | |
| -219 | 58 | 454 | 82 | 234 | 66 | |
| OPM % | -101.6% | 26% | 234.8% | 43.8% | 115.7% | 26% |
| Depreciation | 5 | 5 | 4 | 4 | 5 | 12 |
| Interest | 19 | 21 | 23 | 26 | 29 | 34 |
| 213 | 14 | 5 | 6 | 11 | 6 | |
| Profit before tax | -30 | 46 | 432 | 57 | 211 | 27 |
| Tax | 0 | 0 | — | — | — | — |
| -30 | 46 | 432 | 57 | 211 | -8 | |
| PAT margin % | -13.9% | 20.7% | 223.2% | 30.7% | 104.4% | -3.3% |
| EPS (₹) | -1.9 | 2.9 | — | — | — | — |
| EPS adjusted (₹) | -191.3 | 2.9 | 27.5 | 3.6 | 2.4 | -0.5 |
| Annual report | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 157 | 157 | 157 | 2 | 2 | 157 | 157 | 157 | 157 | 157 |
| Reserves | -2,275 | -6,127 | -6,570 | -76 | -77 | -6,878 | -6,446 | -6,389 | -6,179 | -6,187 |
| Minority interest | — | — | — | 0 | — | — | — | — | — | — |
| 120 | 127 | 141 | 2 | 2 | 6,561 | 6,090 | 6,065 | 5,757 | 5,628 | |
| 6,768 | 7,433 | 7,270 | 76 | 76 | 357 | 418 | 425 | 470 | 506 | |
| Total equity & liabilities | 4,769 | 1,591 | 998 | 3 | 3 | 197 | 219 | 258 | 205 | 105 |
| 246 | 96 | 80 | 1 | 1 | 72 | 71 | 50 | 30 | 16 | |
| CWIP | — | — | — | — | — | — | — | — | — | — |
| Investments | 1,540 | 416 | 842 | 2 | 1 | — | — | — | — | — |
| 2,984 | 1,079 | 76 | 1 | 1 | — | — | — | — | — | |
| Total assets | 4,769 | 1,591 | 998 | 3 | 3 | 197 | 219 | 258 | 205 | 105 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 83 | 63 | 29 | 18 | 175 | 198 | |
| 0 | -1 | 463 | 119 | 180 | -7 | |
| -103 | -64 | -492 | -134 | -355 | -191 | |
| Net cash flow | -14 | -1 | -0 | 3 | -0 | 0 |
| Free cash flow | 82 | 62 | — | — | — | — |
| CFO / Operating profit % | — | 110.2% | 6.3% | 22.2% | 75% | 300% |