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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 22 | 15 | 20 | 26 | 23 | 13 | 52 | 48 | 26 | 26 | |
| COGS | -28 | -12 | 5 | 10 | 17 | 12 | 6 | 41 | 33 | 9 | 10 |
| Gross profit | — | — | 10 | 10 | 9 | 11 | 7 | 11 | 15 | 17 | 16 |
| 181 | 171 | 21 | 21 | 24 | 25 | 27 | 42 | 46 | 55 | 54 | |
| -108 | -138 | -11 | -11 | -15 | -14 | -20 | -31 | -32 | -38 | -38 | |
| OPM % | -237.1% | -627.5% | -76.2% | -56.7% | -57.4% | -60.5% | -161.9% | -60.5% | -66.1% | -144.4% | -147.8% |
| Depreciation | 3 | 2 | 0 | 0 | 0 | 2 | 2 | 0 | 2 | 1 | 1 |
| Interest | 25 | 24 | 2 | 0 | 0 | 17 | 9 | 2 | 0 | 1 | 0 |
| 111 | 46 | 6 | 29 | 263 | 65 | 69 | 48 | 51 | 59 | 58 | |
| Profit before tax | -25 | -173 | -7 | 17 | 248 | 32 | 38 | 15 | 17 | 19 | 18 |
| Tax | — | — | 0 | 0 | 0 | 4 | -0 | 8 | -7 | 3 | 2 |
| Tax % | — | — | 0% | 0% | 0% | 13% | -0% | 52.7% | -39.8% | 15% | 9.2% |
| -25 | -246 | -7 | 17 | 248 | 27 | 38 | 7 | 24 | 16 | 17 | |
| PAT margin % | -54.5% | — | -48.5% | 88% | 950.2% | 117.2% | 304.9% | 13.7% | 51% | 61.5% | 64.3% |
| EPS (₹) | -0.2 | -2 | -0.1 | 0.5 | 7 | 0.8 | 1.1 | 0.2 | 0.7 | 0.5 | 0.5 |
| EPS adjusted (₹) | — | -2 | -0.1 | 0.5 | 7 | 0.8 | 1.1 | 0.2 | 0.7 | 0.5 | 0.5 |
| Annual report | — | 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 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 1,204 | 1,204 | 356 | 356 | 356 | 356 | 356 | 356 | 356 | 356 |
| Reserves | -1,102 | -1,104 | -238 | 5 | 32 | 71 | 78 | 103 | 119 | 136 |
| Minority interest | 0 | — | — | 0 | — | — | — | — | — | — |
| 339 | 320 | 225 | 122 | 633 | 642 | 642 | 642 | 642 | 642 | |
| 487 | 507 | 714 | 666 | 154 | 149 | 247 | 229 | 228 | 227 | |
| Total equity & liabilities | 928 | 927 | 1,056 | 1,149 | 1,175 | 1,218 | 1,323 | 1,330 | 1,345 | 1,360 |
| 16 | 14 | 14 | 12 | 10 | 9 | 9 | 8 | 2 | 1 | |
| CWIP | — | — | — | — | — | — | 0 | 0 | 0 | 0 |
| Investments | 720 | 720 | 720 | 720 | 722 | 722 | 721 | 721 | 726 | 725 |
| 191 | 193 | 323 | 418 | 442 | 487 | 593 | 601 | 618 | 634 | |
| Total assets | 928 | 927 | 1,056 | 1,149 | 1,175 | 1,218 | 1,323 | 1,330 | 1,345 | 1,360 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -11 | -300 | -5 | -54 | 112 | -16 | -35 | -4 | |
| 24 | 205 | -20 | 46 | -39 | -54 | 32 | 5 | |
| -10 | -12 | -2 | -0 | -0 | 0 | -0 | -1 | |
| Net cash flow | 2 | -107 | -27 | -8 | 73 | -70 | -4 | 1 |
| Free cash flow | -13 | -300 | -6 | -55 | 107 | -16 | -35 | -4 |
| CFO / Operating profit % | — | — | — | — | — | — | — | — |