Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 1,705 | 1,575 | 2,692 | 5,642 | 4,765 | 703 | 0 | |
| COGS | 795 | 778 | 1,343 | 2,829 | 2,453 | 447 | 0 |
| Gross profit | 910 | 797 | 1,350 | 2,813 | 2,312 | 256 | — |
| 1,034 | 903 | 1,539 | 3,409 | 3,103 | 366 | 16 | |
| -124 | -107 | -190 | -595 | -791 | -111 | -16 | |
| OPM % | -7.3% | -6.8% | -7% | -10.6% | -16.6% | -15.7% | — |
| Depreciation | 82 | 82 | 82 | 79 | 50 | 8 | 0 |
| Interest | 329 | 348 | 369 | 526 | 479 | 61 | 0 |
| 29 | -116 | -60 | 63 | 22 | 2,615 | 0 | |
| Profit before tax | -506 | -653 | -701 | -1,137 | -1,298 | 2,435 | -16 |
| Tax | -33 | -38 | -31 | -235 | -14 | 10 | 0 |
| Tax % | -6.6% | -5.8% | -4.4% | -20.6% | -1.1% | 0.4% | 0% |
| -472 | -615 | -670 | -903 | -1,284 | 2,425 | -16 | |
| PAT margin % | -27.7% | -39.1% | -24.9% | -16% | -26.9% | 344.8% | — |
| EPS (₹) | -7.9 | -10.3 | -11.2 | -15.1 | -21.5 | 40.6 | -0.3 |
| EPS adjusted (₹) | — | -10.3 | -11.2 | -15.1 | -21.5 | 40.5 | -0.3 |
| 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 | 60 | 60 | 60 | 60 | 60 | 60 |
| Reserves | -562 | -1,231 | -2,130 | -3,411 | -986 | -1,002 |
| 1,600 | 2,561 | 2,842 | 3,261 | 19 | 6 | |
| 1,566 | 1,368 | 1,170 | 1,470 | 1,376 | 1,222 | |
| Total equity & liabilities | 2,664 | 2,757 | 1,942 | 1,380 | 469 | 286 |
| 2,188 | 2,106 | 1,353 | 670 | 0 | 0 | |
| CWIP | 4 | 0 | 0 | 0 | 0 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 472 | 650 | 589 | 710 | 469 | 286 | |
| Total assets | 2,664 | 2,757 | 1,942 | 1,380 | 469 | 286 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 123 | 65 | 242 | 45 | 1,129 | -33 | |
| 66 | -1 | -1 | 5 | 2,222 | 0 | |
| -139 | -163 | -320 | -145 | -1,883 | -20 | |
| Net cash flow | 51 | -99 | -79 | -95 | 1,468 | -53 |
| Free cash flow | 122 | 65 | 242 | 45 | 1,129 | -33 |
| CFO / Operating profit % | — | — | — | — | — | — |