Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 69 | 107 | 93 | 160 | 199 | |
| COGS | — | 22 | 0 | 5 | 4 |
| Gross profit | — | 86 | — | 156 | 196 |
| 39 | 54 | 75 | 112 | 172 | |
| 31 | 32 | 18 | 44 | 24 | |
| OPM % | 44.3% | 29.5% | 19.1% | 27.7% | 11.9% |
| Depreciation | 11 | 15 | 25 | 34 | 32 |
| Interest | 16 | 19 | 43 | 62 | 65 |
| 5 | 24 | -17 | 89 | 97 | |
| Profit before tax | 8 | 22 | -68 | 38 | 23 |
| Tax | 4 | 4 | -13 | 11 | 8 |
| Tax % | 41.8% | 16.4% | -18.6% | 29.7% | 32.5% |
| 5 | 18 | -55 | 26 | 16 | |
| PAT margin % | 7.1% | 17.2% | -59.3% | 16.5% | 7.9% |
| EPS (₹) | 1.3 | — | -3.8 | 1.7 | 1 |
| EPS adjusted (₹) | — | 1.3 | -2.9 | 2.5 | 1 |
| Annual report | — | Annual report for Mar 2023 | 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 | 147 | 148 | 161 | 163 |
| Reserves | — | 1,064 | 1,023 | 2,117 | 2,256 |
| Minority interest | — | 43 | 280 | 382 | 741 |
| — | 824 | 914 | 1,615 | 2,379 | |
| — | 149 | 737 | 2,970 | 6,897 | |
| Total equity & liabilities | — | 2,227 | 3,101 | 7,246 | 12,437 |
| 1 | 9 | 22 | 9 | 14 | |
| CWIP | — | — | 0 | 0 | 0 |
| Investments | — | 1,565 | 1,896 | 2,616 | 2,891 |
| — | 653 | 1,183 | 4,622 | 9,533 | |
| Total assets | — | 2,227 | 3,101 | 7,246 | 12,437 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 41 | -456 | 271 | 225 | -616 | |
| -121 | -52 | -292 | -1,993 | -291 | |
| 78 | 521 | 234 | 1,766 | 879 | |
| Net cash flow | -2 | 13 | 213 | -2 | -28 |
| Free cash flow | — | -979 | -50 | -452 | -697 |
| CFO / Operating profit % | 132.8% | — | — | 506.7% | — |