Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 15 | 18 | 7 | 4 | 20 | 190 | 430 | |
| COGS | 10 | 4 | 4 | 3 | 13 | 99 | 172 |
| Gross profit | 5 | 14 | 3 | 1 | 7 | 91 | 258 |
| 12 | 10 | 12 | 18 | 27 | 50 | 109 | |
| -7 | 4 | -9 | -17 | -21 | 41 | 149 | |
| OPM % | -49.3% | 20.9% | -142% | -423.8% | -105.9% | 21.5% | 34.6% |
| Depreciation | 2 | 2 | 1 | 2 | 5 | 3 | 6 |
| Interest | 6 | 1 | 3 | 1 | 2 | 7 | 28 |
| 18 | 1 | -3 | 1 | 1 | 1 | 2 | |
| Profit before tax | 3 | 2 | -17 | -20 | -27 | 33 | 117 |
| Tax | -0 | 0 | 0 | 0 | -0 | -18 | 29 |
| Tax % | -0.9% | 2.4% | 2.1% | 2.5% | -0.3% | -54% | 24.6% |
| 3 | 2 | -17 | -20 | -27 | 50 | 88 | |
| PAT margin % | 23.1% | 11% | -258.8% | -495.5% | -136.3% | 26.4% | 20.5% |
| EPS (₹) | 2.8 | 1.6 | -13.8 | -14.7 | -16.6 | 30 | 52.7 |
| EPS adjusted (₹) | — | 1.7 | -7 | -12.8 | -15.9 | 30 | 52.2 |
| Annual report | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 13 | 13 | 15 | 17 | 17 | 17 |
| Reserves | 50 | 36 | 67 | 90 | 141 | 231 |
| Minority interest | 0 | 0 | — | — | — | — |
| 20 | 18 | 11 | 28 | 40 | 162 | |
| 9 | 11 | 9 | 24 | 38 | 509 | |
| Total equity & liabilities | 92 | 78 | 102 | 159 | 236 | 919 |
| 32 | 25 | 24 | 24 | 25 | 34 | |
| CWIP | — | — | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 61 | 52 | 78 | 135 | 211 | 885 | |
| Total assets | 92 | 78 | 102 | 159 | 236 | 919 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 3 | -5 | -27 | -72 | 15 | -100 | |
| 1 | 6 | -1 | -5 | -9 | -8 | |
| -1 | 0 | 28 | 65 | 5 | 94 | |
| Net cash flow | 3 | 2 | 0 | -11 | 11 | -14 |
| Free cash flow | 3 | -5 | -28 | -74 | 10 | -114 |
| CFO / Operating profit % | 85.6% | — | — | — | 35.7% | -67.1% |