| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 3 | 34 | 48 | 33 | 54 | 53 | 52 | 50 | 43 | 24 | |
| COGS | -0 | -1 | 13 | 23 | 16 | 26 | 41 | 26 | 7 | 6 | 0 |
| Gross profit | — | — | 21 | 25 | 18 | 28 | 12 | 26 | 44 | 38 | 23 |
| 14 | 12 | 29 | 34 | 36 | 45 | 53 | 42 | 53 | 53 | 29 | |
| -12 | -9 | -8 | -10 | -19 | -18 | -41 | -16 | -9 | -15 | -5 | |
| OPM % | -960.9% | -319.6% | -22.2% | -20.5% | -55.8% | -32.7% | -77% | -30.3% | -17.3% | -34.7% | -23% |
| Depreciation | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 7 | 7 | 7 | 6 |
| Interest | 1 | 3 | 5 | 6 | 6 | 6 | 5 | 3 | 5 | 6 | 7 |
| 1 | -0 | -1 | 0 | 0 | 1 | 8 | 1 | 0 | 1 | 2 | |
| Profit before tax | -16 | -16 | -18 | -20 | -29 | -28 | -45 | -25 | -20 | -27 | -17 |
| Tax | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax % | — | — | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0.1% | 0% |
| PAT | -16 | -16 | -18 | -20 | -29 | -28 | -45 | -25 | -20 | -27 | -17 |
| PAT margin % | — | -583.6% | -52.8% | -41.9% | -86.4% | -52.8% | -84.1% | -47.4% | -39.1% | -62.2% | -71.3% |
| EPS (₹) | -13 | -8.4 | -14 | -12.8 | -16.8 | -14.5 | -20.8 | -11.3 | -9.2 | -12.5 | -7.9 |
| EPS adjusted (₹) | -17.2 | -11.7 | -13 | — | — | -14.5 | -20.7 | -11.5 | -9.2 | -12.5 | -7.9 |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | Annual report for Mar 2018 | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 14 | 14 | 20 | 22 | 22 | 22 | 22 | 22 |
| Reserves | -3 | -12 | -32 | -62 | -97 | -121 | -141 | -168 | -184 |
| Minority interest | 23 | 0 | — | — | — | — | — | — | 0 |
| 18 | 43 | 52 | 111 | 143 | 183 | 193 | 212 | 225 | |
| 73 | 78 | 92 | 91 | 122 | 91 | 104 | 103 | 101 | |
| Total equity & liabilities | 120 | 122 | 126 | 159 | 190 | 175 | 178 | 169 | 163 |
| 102 | 102 | 102 | 118 | 139 | 147 | 150 | 146 | 142 | |
| CWIP | 11 | 4 | 2 | 10 | 7 | 2 | 0 | 1 | 2 |
| Investments | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| 7 | 16 | 21 | 31 | 45 | 25 | 28 | 22 | 20 | |
| Total assets | 120 | 122 | 126 | 159 | 190 | 175 | 178 | 169 | 163 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -12 | -17 | -26 | 2 | -8 | -2 | |
| -26 | -23 | -11 | -8 | -5 | -4 | |
| 38 | 40 | 37 | 6 | 13 | 6 | |
| Net cash flow | 1 | -1 | -0 | 0 | 0 | -0 |
| Free cash flow | -37 | -44 | -37 | -6 | -13 | -6 |
| CFO / Operating profit % | — | — | — | — | — | — |