| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 369 | 504 | 490 | 558 | |
| COGS | 215 | 298 | 284 | 348 |
| Gross profit | 155 | 207 | 206 | 209 |
| 155 | 181 | 168 | 188 | |
| Operating profit (EBITDA) | 0 | 26 | 38 | 21 |
| OPM % | 0% | 5.2% | 7.7% | 3.8% |
| Depreciation | 29 | 39 | 55 | 101 |
| Interest | 25 | 41 | 53 | 97 |
| 2 | 6 | 4 | 9 | |
| Profit before tax | -41 | -48 | -188 | -285 |
| Tax | 0 | 0 | 0 | 0 |
| PAT | -41 | -48 | -188 | -285 |
| PAT margin % | -11.2% | -9.5% | -38.5% | -51.2% |
| EPS (₹) | — | — | — | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 0 | 0 | 68 |
| Reserves | 59 | 39 | 117 | -121 |
| 47 | 116 | 113 | 371 | |
| 224 | 303 | 267 | 510 | |
| Total equity & liabilities | 330 | 458 | 497 | 830 |
| 35 | 44 | 40 | 84 | |
| CWIP | 0 | 1 | 3 | 0 |
| Investments | 0 | 3 | 0 | 0 |
| 295 | 411 | 454 | 745 | |
| Total assets | 330 | 458 | 497 | 830 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -44 | -31 | -45 | -35 | |
| Cash from investing | -13 | -17 | -12 | -52 |
| Cash from financing | 47 | 44 | 64 | 93 |
| Net cash flow | -10 | — | — | — |
| Free cash flow | — | — | — | — |
| CFO / Operating profit % | — | -120.7% | -119.2% | -165% |