Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 186 | 317 | 166 | 227 | |
| COGS | 59 | 158 | 110 | 95 |
| Gross profit | 127 | 159 | 56 | 132 |
| 80 | 100 | 98 | 117 | |
| 47 | 59 | -43 | 15 | |
| OPM % | 25.3% | 18.6% | -25.9% | 6.7% |
| Depreciation | 12 | 21 | 29 | 43 |
| Interest | 5 | 4 | 2 | 4 |
| 10 | 30 | 21 | 22 | |
| Profit before tax | 41 | 65 | -52 | -10 |
| Tax | 9 | 17 | -1 | -2 |
| Tax % | 21.6% | 25.8% | -2.1% | -19.9% |
| 32 | 48 | -51 | -8 | |
| PAT margin % | 17.2% | 15.1% | -31% | -3.4% |
| EPS (₹) | — | 11.6 | -11.9 | -1.8 |
| EPS adjusted (₹) | 15 | 11.2 | -11.9 | -1.8 |
| 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 | 620 | 579 | 577 |
| — | 87 | 0 | 0 | 72 | |
| — | 77 | 82 | 63 | 127 | |
| Total equity & liabilities | — | 488 | 746 | 685 | 820 |
| 26 | 49 | 51 | 79 | 126 | |
| CWIP | — | 3 | 6 | 4 | 0 |
| Investments | — | 125 | 95 | 137 | 140 |
| — | 311 | 594 | 465 | 554 | |
| Total assets | — | 488 | 746 | 685 | 820 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -53 | 77 | -66 | -50 | |
| -149 | -108 | -78 | 0 | |
| 176 | 189 | -8 | 61 | |
| Net cash flow | -26 | 158 | -151 | 12 |
| Free cash flow | — | 10 | -153 | -138 |
| CFO / Operating profit % | -113% | 130.6% | — | -324.3% |