Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 110 | 161 | 71 | 81 | 33 | 20 | 18 | 21 | 48 | 24 | 20 | |
| COGS | -76 | -128 | — | -33 | -18 | 12 | 10 | 13 | 14 | 15 | — |
| Gross profit | — | — | — | — | — | 8 | 8 | 8 | 34 | 10 | — |
| 198 | 304 | 68 | 73 | 41 | 4 | 6 | 6 | 7 | 16 | 33 | |
| Operating profit (EBITDA) | -12 | -15 | 3 | 42 | 10 | 4 | 2 | 1 | 27 | -6 | -13 |
| OPM % | -10.7% | -9.3% | 4.1% | 51.4% | 29.7% | 20.9% | 10% | 6.9% | 55.5% | -25.7% | -63.7% |
| Depreciation | 17 | 17 | 6 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 5 |
| Interest | 16 | 16 | — | 6 | 5 | 3 | 3 | 3 | 2 | 2 | 2 |
| 9 | 10 | 9 | 10 | 11 | 11 | 11 | 11 | 30 | 12 | 41 | |
| Profit before tax | 4 | -17 | -3 | 45 | 14 | 10 | 8 | 8 | 52 | -0 | 144 |
| Tax | -5 | -7 | -4 | -2 | 11 | 1 | 6 | 8 | 28 | 3 | 30 |
| Tax % | -110.9% | -41.5% | -139% | -4.9% | 84.1% | 10.6% | 80% | 98.1% | 54.9% | 3,633.3% | 20.8% |
| 9 | -10 | -10 | 36 | 2 | 9 | 2 | 0 | 23 | -3 | 114 | |
| PAT margin % | 8.5% | -6.1% | -13.4% | 44.1% | 6.7% | 42.3% | 8.6% | 0.7% | 48.2% | -13.8% | 562.7% |
| EPS (₹) | 8.9 | -9.4 | -9.2 | 34.6 | 2.1 | 7.5 | 1.5 | — | 22.4 | -3.2 | 109.8 |
| EPS adjusted (₹) | — | -9.4 | -9.2 | 34.6 | 2.1 | 8.2 | 1.5 | 0.1 | 22.4 | -3.2 | 109.8 |
| 0% | — | — | 0% | 0% | 100.1% | 0% | — | 67.1% | — | 22.8% | |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 374 | 402 | 368 | 297 | 407 | 394 | 392 | 581 | 566 | 647 |
| 172 | 102 | 55 | 36 | 39 | 37 | 28 | 21 | 3 | 0 | |
| 52 | 30 | 19 | 20 | 8 | 10 | 15 | 39 | 111 | 22 | |
| Total equity & liabilities | 610 | 545 | 452 | 363 | 464 | 452 | 445 | 651 | 691 | 680 |
| 161 | 72 | 24 | 23 | 24 | 26 | 24 | 28 | 144 | 142 | |
| CWIP | 0 | — | — | — | — | — | 0 | 3 | 24 | — |
| Investments | 385 | 417 | 327 | 237 | 406 | 343 | 345 | 244 | 423 | 414 |
| 64 | 55 | 102 | 102 | 34 | 83 | 76 | 376 | 100 | 124 | |
| Total assets | 610 | 545 | 452 | 363 | 464 | 452 | 445 | 651 | 691 | 680 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 15 | 49 | 8 | 6 | -6 | 12 | 49 | 71 | -4 | |
| 22 | 61 | -2 | 16 | 9 | 15 | 8 | 294 | -319 | 98 | |
| -27 | -76 | -46 | -24 | -12 | -12 | -20 | -25 | -26 | -48 | |
| Net cash flow | — | — | — | — | 3 | -3 | -0 | 317 | -273 | — |
| Free cash flow | 0 | 14 | 48 | 8 | 6 | -6 | 12 | 44 | -46 | -13 |
| CFO / Operating profit % | — | 517.8% | 116% | 84.5% | 145.2% | -348.3% | 804.1% | 183% | — | — |