Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 226 | 454 | 707 | 397 | 556 | 562 | |
| COGS | 44 | 74 | 141 | 77 | 355 | 357 |
| Gross profit | 183 | 380 | 566 | 320 | 200 | 204 |
| 195 | 293 | 374 | 314 | 131 | 131 | |
| -12 | 87 | 192 | 7 | 70 | 73 | |
| OPM % | -5.5% | 19.1% | 27.2% | 1.7% | 12.5% | 13% |
| Depreciation | 17 | 17 | 24 | 40 | 51 | 53 |
| Interest | 5 | 9 | 8 | 18 | 23 | 19 |
| 55 | 15 | 26 | 19 | 21 | 20 | |
| Profit before tax | 20 | 78 | 190 | -31 | 16 | 22 |
| Tax | 12 | 19 | 53 | -6 | 13 | 6 |
| Tax % | 58.9% | 24.1% | 27.7% | -18% | 78.1% | 28.9% |
| 8 | 59 | 137 | -25 | 4 | 15 | |
| PAT margin % | 3.6% | 13% | 19.4% | -6.4% | 0.6% | 2.7% |
| EPS (₹) | — | — | — | -1.1 | 0.2 | 0.6 |
| EPS adjusted (₹) | 0.5 | 2.3 | 5.5 | -1.1 | 0.2 | 0.6 |
| Annual report | 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 27 | 31 | 48 | 48 | 48 | 48 | 48 |
| Reserves | — | 66 | 228 | 364 | 339 | 342 | 358 |
| — | 1 | 61 | 144 | 177 | 169 | 131 | |
| — | 148 | 141 | 175 | 150 | 181 | 156 | |
| Total equity & liabilities | — | 246 | 478 | 731 | 714 | 741 | 692 |
| 168 | 156 | 155 | 278 | 468 | 497 | 469 | |
| CWIP | — | 35 | 177 | 213 | 49 | 10 | 12 |
| Investments | — | 0 | 33 | 59 | 59 | 61 | 65 |
| — | 55 | 114 | 181 | 138 | 173 | 145 | |
| Total assets | — | 246 | 478 | 731 | 714 | 741 | 692 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 53 | 70 | 150 | 14 | 64 | 65 | |
| -24 | -191 | -233 | -56 | -43 | -18 | |
| -34 | 137 | 81 | 21 | -22 | -46 | |
| Net cash flow | -5 | 16 | -3 | -21 | -0 | 1 |
| Free cash flow | 28 | -87 | -33 | -54 | 24 | 39 |
| CFO / Operating profit % | — | 81% | 77.8% | 197.5% | 94.3% | 94.7% |