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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 647 | 172 | 172 | 96 | 158 | 344 | 236 | 257 | 360 | 310 | 413 | |
| COGS | -210 | 57 | 57 | 76 | 59 | 176 | 112 | 163 | 142 | 103 | 211 |
| Gross profit | — | 115 | 115 | 20 | 100 | 167 | 123 | 94 | 218 | 207 | 202 |
| 745 | 66 | 66 | 166 | 162 | 167 | 196 | 157 | 204 | 214 | 220 | |
| 112 | 49 | 49 | -147 | -62 | 1 | -73 | -63 | 14 | -7 | -18 | |
| OPM % | 17.3% | 28.3% | 28.3% | -152.4% | -39.4% | 0.2% | -30.9% | -24.4% | 3.9% | -2.2% | -4.3% |
| Depreciation | 71 | 16 | 16 | 33 | 27 | 27 | 26 | 25 | 21 | 20 | 19 |
| Interest | 114 | 25 | 25 | 105 | 5 | 8 | 7 | 10 | 14 | 15 | 25 |
| 26 | -52 | -52 | 321 | -42 | 21 | 13 | 34 | 25 | 17 | 18 | |
| Profit before tax | 1 | -44 | -44 | 37 | -136 | -13 | -94 | -63 | 4 | -26 | -44 |
| Tax | — | -1 | -1 | 11 | 17 | 2 | 0 | 25 | 1 | -11 | -14 |
| Tax % | — | -1.6% | -1.6% | 28.5% | 12.6% | 12.1% | 0% | 39.5% | 15.7% | -41.6% | -31.9% |
| 1 | -44 | -44 | 27 | -153 | -14 | -94 | -88 | 4 | -15 | -30 | |
| PAT margin % | 0.1% | -25.4% | -25.4% | 27.6% | -96.8% | -4.2% | -39.7% | -34.1% | 1% | -4.9% | -7.2% |
| EPS (₹) | 0.1 | -3.6 | -3.6 | 4.3 | -25 | -2.4 | -15.3 | -14.3 | 0.6 | -2.5 | -4.9 |
| EPS adjusted (₹) | 0 | -7.1 | -7.1 | 4.3 | -25 | -2.4 | -15.3 | -14.3 | 0.6 | -2.5 | -4.9 |
| 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 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 22 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 540 | 512 | 382 | 412 | 887 | 502 | 409 | 320 | 323 | 308 | 279 |
| 997 | 1,004 | 765 | 158 | 64 | 62 | 84 | 102 | 125 | 228 | 265 | |
| 248 | 276 | 521 | 866 | 182 | 220 | 263 | 296 | 300 | 327 | 302 | |
| Total equity & liabilities | 1,807 | 1,799 | 1,673 | 1,442 | 1,138 | 790 | 762 | 724 | 754 | 869 | 852 |
| 988 | 981 | 887 | 495 | 447 | 398 | 416 | 385 | 357 | 348 | 349 | |
| CWIP | 9 | 9 | 5 | 3 | 4 | 13 | 1 | 16 | 71 | 87 | 91 |
| Investments | 400 | 345 | 345 | 3 | 3 | 66 | 38 | 50 | 66 | 69 | 69 |
| 411 | 464 | 437 | 942 | 685 | 313 | 307 | 272 | 260 | 366 | 343 | |
| Total assets | 1,807 | 1,799 | 1,673 | 1,442 | 1,138 | 790 | 762 | 724 | 754 | 869 | 852 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 91 | 104 | 172 | 107 | -83 | 38 | -53 | -11 | 37 | 4 | -40 | |
| 16 | -18 | -3 | -8 | -19 | -37 | 40 | 2 | -51 | -61 | -19 | |
| -117 | -91 | -164 | -98 | 109 | -7 | 10 | 9 | 13 | 90 | 23 | |
| Net cash flow | -10 | — | — | — | 8 | -6 | -3 | 1 | -1 | 33 | -36 |
| Free cash flow | — | — | 172 | — | — | 24 | -61 | -49 | -38 | -49 | -74 |
| CFO / Operating profit % | 81.1% | 213.7% | 354.1% | — | — | — | — | — | 263% | — | — |