Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 841 | 494 | 944 | 1,440 | 1,760 | 1,968 | 2,272 | |
| COGS | 301 | 176 | 323 | 484 | 580 | 636 | 703 |
| Gross profit | 540 | 319 | 621 | 956 | 1,180 | 1,332 | 1,568 |
| 436 | 304 | 530 | 790 | 942 | 1,048 | 1,229 | |
| 104 | 15 | 90 | 165 | 238 | 284 | 340 | |
| OPM % | 12.4% | 3% | 9.6% | 11.5% | 13.5% | 14.5% | 15% |
| Depreciation | 116 | 128 | 136 | 180 | 211 | 255 | 281 |
| Interest | 65 | 82 | 68 | 90 | 114 | 141 | 169 |
| 10 | 21 | 21 | 33 | 19 | 24 | -49 | |
| Profit before tax | -77 | -174 | -93 | -72 | -69 | -88 | -159 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PAT | -77 | -174 | -93 | -72 | -69 | -88 | -159 |
| PAT margin % | -9.1% | -35.2% | -9.9% | -5% | -3.9% | -4.5% | -7% |
| EPS (₹) | — | -5.5 | -2.3 | -1.5 | -1.4 | -1.8 | -2.7 |
| EPS adjusted (₹) | -2.8 | -4.5 | -1.9 | -1.5 | -1.4 | -1.5 | -2.7 |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 278 | 383 | 493 | 495 | 496 | 582 | 583 |
| Reserves | -2 | — | 1,458 | 1,400 | 1,353 | 1,678 | 1,526 |
| Minority interest | 0 | — | — | — | — | — | — |
| 199 | — | 0 | 0 | 0 | 127 | 103 | |
| 724 | — | 936 | 1,195 | 1,534 | 1,899 | 2,061 | |
| Total equity & liabilities | 1,198 | — | 2,886 | 3,090 | 3,383 | 4,286 | 4,274 |
| 499 | 986 | 1,157 | 1,541 | 1,857 | 2,201 | 2,445 | |
| CWIP | 48 | — | 11 | 27 | 24 | 26 | 38 |
| Investments | 19 | — | 1,511 | 1,380 | 1,316 | 1,279 | 1,277 |
| 633 | — | 207 | 141 | 186 | 780 | 514 | |
| Total assets | 1,198 | — | 2,886 | 3,090 | 3,383 | 4,286 | 4,274 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 113 | 114 | 98 | 162 | 318 | 345 | 345 | |
| -230 | -304 | -1,388 | -42 | -160 | -287 | -593 | |
| 106 | 211 | 1,280 | -121 | -153 | 443 | -248 | |
| Net cash flow | -12 | 21 | -10 | -0 | 6 | 501 | -496 |
| Free cash flow | 113 | 79 | -17 | -99 | 89 | 79 | 1 |
| CFO / Operating profit % | 108.4% | 759.8% | 109.2% | 98% | 133.9% | 121.2% | 101.5% |