Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 186 | 314 | 161 | 226 | |
| COGS | 59 | 157 | 108 | 95 |
| Gross profit | 127 | 157 | 53 | 131 |
| 80 | 101 | 106 | 126 | |
| 47 | 55 | -53 | 5 | |
| OPM % | 25.3% | 17.7% | -32.7% | 2.1% |
| Depreciation | 12 | 21 | 29 | 43 |
| Interest | 5 | 4 | 2 | 4 |
| 10 | 30 | 21 | 22 | |
| Profit before tax | 41 | 61 | -62 | -20 |
| Tax | 9 | 16 | -0 | -3 |
| Tax % | 21.6% | 25.9% | -0.2% | -14.6% |
| 32 | 45 | -62 | -17 | |
| PAT margin % | 17.2% | 14.4% | -38.6% | -7.5% |
| EPS (₹) | — | 11 | -14.4 | -3.9 |
| EPS adjusted (₹) | 15 | 10.6 | -14.5 | -3.9 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 21 | 43 | 43 | 43 |
| Reserves | — | 303 | 618 | 566 | 556 |
| — | 87 | 0 | 0 | 72 | |
| — | 77 | 82 | 63 | 128 | |
| Total equity & liabilities | — | 488 | 743 | 672 | 799 |
| 26 | 49 | 51 | 80 | 126 | |
| CWIP | — | 3 | 7 | 4 | 0 |
| Investments | — | 125 | 88 | 120 | 105 |
| — | 311 | 597 | 468 | 567 | |
| Total assets | — | 488 | 743 | 672 | 799 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -53 | 76 | -77 | -63 | |
| -149 | -102 | -68 | 15 | |
| 176 | 189 | -8 | 61 | |
| Net cash flow | -26 | 164 | -152 | 13 |
| Free cash flow | -86 | 9 | -165 | -152 |
| CFO / Operating profit % | -113% | 137.1% | — | — |