Consolidated figures · ₹ crore
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 563 | 273 | 266 | 190 | 319 | 258 | 408 | 644 | |
| COGS | 179 | -46 | 5 | 63 | 140 | 119 | 151 | 304 |
| Gross profit | 384 | — | 261 | 127 | 179 | 138 | 258 | 339 |
| 349 | 257 | 328 | 185 | 101 | 251 | 151 | 191 | |
| 35 | 62 | -67 | -58 | 79 | -112 | 107 | 148 | |
| OPM % | 6.2% | 22.6% | -25.2% | -30.4% | 24.6% | -43.6% | 26.2% | 23% |
| Depreciation | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 |
| Interest | 351 | 139 | 105 | 87 | 94 | 74 | 135 | 151 |
| 291 | 38 | 46 | 24 | 17 | 104 | 118 | 189 | |
| Profit before tax | -29 | -43 | -122 | -125 | -2 | -85 | 87 | 184 |
| Tax | -2 | 17 | -0 | 3 | -32 | 1 | 41 | 20 |
| Tax % | -8.1% | 39.8% | -0.1% | 2.6% | -1,757.6% | 0.8% | 47.4% | 11% |
| -26 | -61 | -122 | -128 | 31 | -86 | 46 | 164 | |
| PAT margin % | -4.7% | -22.2% | -45.7% | -67.5% | 9.6% | -33.4% | 11.2% | 25.4% |
| EPS (₹) | -3.6 | -8.3 | -16.6 | -17.7 | 4.2 | -11.2 | 4.4 | 10.6 |
| EPS adjusted (₹) | -3.6 | -8.4 | -16.6 | -17.7 | 4 | -10.7 | 3.4 | 10.5 |
| 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 | — |
| ₹ 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 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 76 | 80 | 136 | 142 |
| Reserves | 1,605 | 1,578 | 1,549 | 1,530 | — | 1,339 | 1,216 | 1,229 | 1,178 | 2,273 | 2,486 |
| Minority interest | 22 | 21 | 22 | 22 | — | 21 | 19 | 23 | 55 | 61 | 37 |
| 1,027 | 1,332 | 663 | 522 | — | 765 | 678 | 862 | 940 | 793 | 1,196 | |
| 1,635 | 1,928 | 2,572 | 2,579 | — | 2,228 | 2,716 | 2,314 | 2,657 | 2,156 | 2,442 | |
| Total equity & liabilities | 4,362 | 4,931 | 4,878 | 4,726 | — | 4,427 | 4,702 | 4,504 | 4,910 | 5,418 | 6,302 |
| 36 | 33 | 32 | 39 | 48 | 34 | 35 | 33 | 107 | 112 | 124 | |
| CWIP | 12 | 10 | 12 | 14 | — | 17 | 17 | 17 | 17 | 17 | 17 |
| Investments | 564 | 1,711 | 1,707 | 1,619 | — | 1,289 | 1,266 | 1,157 | 137 | 121 | 99 |
| 3,749 | 3,177 | 3,127 | 3,054 | — | 3,087 | 3,385 | 3,298 | 4,648 | 5,168 | 6,062 | |
| Total assets | 4,362 | 4,931 | 4,878 | 4,726 | — | 4,427 | 4,702 | 4,504 | 4,910 | 5,418 | 6,302 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 138 | -3 | 451 | 76 | -1 | -129 | 24 | -6 | 161 | -580 | 187 | |
| 1 | 154 | 7 | 151 | 63 | 204 | 24 | 156 | -81 | -75 | -520 | |
| -144 | -159 | -444 | -219 | -74 | -57 | -58 | -145 | -27 | 644 | 390 | |
| Net cash flow | -5 | -8 | 14 | 9 | -12 | 17 | -10 | 6 | 53 | -10 | 56 |
| Free cash flow | — | — | — | — | -2 | -130 | 23 | -6 | 94 | -586 | 182 |
| CFO / Operating profit % | — | — | — | 198.1% | -1.8% | — | — | -7.6% | — | -498.8% | 122.2% |