Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 248 | 202 | 205 | 238 | |
| COGS | 53 | 1 | 6 | 17 |
| Gross profit | 195 | — | 198 | 221 |
| 164 | 121 | 149 | 202 | |
| 31 | 80 | 49 | 19 | |
| OPM % | 12.7% | 39.6% | 23.9% | 8.2% |
| Depreciation | 58 | 53 | 53 | 1 |
| Interest | 55 | 25 | 17 | 8 |
| 43 | 13 | 76 | 64 | |
| Profit before tax | -38 | 16 | 55 | 75 |
| Tax | -13 | 4 | 16 | 23 |
| Tax % | -34.1% | 27.1% | 29.3% | 30.2% |
| -25 | 12 | 39 | 52 | |
| PAT margin % | -10.1% | 5.7% | 18.8% | 22% |
| EPS (₹) | -1 | 0.3 | 1.1 | 1.4 |
| EPS adjusted (₹) | -0.9 | 0.4 | 1.1 | 1.3 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 235 | 292 | 294 | 367 | 401 |
| Reserves | 672 | 930 | 1,107 | 1,672 | 1,330 |
| 694 | 382 | 119 | 125 | 32 | |
| 386 | 370 | 382 | 316 | 250 | |
| Total equity & liabilities | 1,987 | 1,974 | 1,901 | 2,480 | 2,014 |
| 841 | 796 | 743 | 691 | 2 | |
| CWIP | 12 | 2 | 1 | 7 | 6 |
| Investments | — | 130 | 17 | 197 | 17 |
| 1,134 | 1,046 | 1,140 | 1,585 | 1,989 | |
| Total assets | 1,987 | 1,974 | 1,901 | 2,480 | 2,014 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 155 | -72 | 54 | 70 | 88 | |
| -53 | 26 | 37 | -551 | -288 | |
| -77 | 5 | -82 | 477 | 281 | |
| Net cash flow | 25 | -40 | 8 | -4 | 81 |
| Free cash flow | — | -77 | 54 | 65 | 88 |
| CFO / Operating profit % | — | -229.8% | 67.2% | 143.9% | 451.4% |