Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 68 | 146 | 214 | 467 | 713 | 861 | |
| COGS | 50 | 119 | 157 | 351 | 547 | 652 |
| Gross profit | 18 | 27 | 57 | 116 | 167 | 208 |
| 27 | 24 | 44 | 84 | 89 | 101 | |
| -9 | 3 | 13 | 32 | 78 | 107 | |
| OPM % | -12.9% | 2.3% | 6.2% | 6.9% | 10.9% | 12.5% |
| Depreciation | 1 | 5 | 15 | 24 | 27 | 26 |
| Interest | 1 | 3 | 7 | 8 | 9 | 8 |
| 2 | 10 | 16 | 7 | 9 | 11 | |
| Profit before tax | -9 | 6 | 8 | 7 | 51 | 83 |
| Tax | — | 0 | 2 | -3 | 11 | 21 |
| Tax % | — | 0% | 26.9% | -36.1% | 21.2% | 25% |
| -9 | 6 | 6 | 10 | 40 | 62 | |
| PAT margin % | -12.6% | 3.8% | 2.6% | 2.1% | 5.7% | 7.3% |
| EPS (₹) | -0.8 | 0.5 | 0.5 | 0.8 | 3.4 | 5.2 |
| EPS adjusted (₹) | -38.1 | 0.5 | 0.5 | 0.8 | 3.4 | 5.2 |
| Annual report | — | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 0 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 517 | 1,089 | 1,117 | 1,149 | 1,216 | 1,292 |
| — | — | 0 | 0 | 0 | 0 | |
| 31 | 75 | 131 | 140 | 159 | 149 | |
| Total equity & liabilities | 548 | 1,187 | 1,272 | 1,312 | 1,399 | 1,465 |
| 19 | 42 | 97 | 112 | 102 | 92 | |
| CWIP | 2 | 16 | 18 | 0 | 1 | 2 |
| Investments | 409 | 418 | 917 | 930 | 928 | 931 |
| 119 | 712 | 240 | 271 | 368 | 441 | |
| Total assets | 548 | 1,187 | 1,272 | 1,312 | 1,399 | 1,465 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -6 | -21 | 11 | 8 | 47 | 62 | |
| -15 | -634 | 32 | -24 | -39 | -22 | |
| 97 | 569 | -8 | -6 | -10 | -5 | |
| Net cash flow | 76 | -86 | 35 | -23 | -2 | 35 |
| Free cash flow | — | -61 | -50 | -5 | 37 | 56 |
| CFO / Operating profit % | — | -629.5% | 86.4% | 23.7% | 60% | 57.9% |