Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 72 | 54 | 77 | 76 | 68 | 66 | |
| COGS | 32 | 10 | 14 | 6 | 1 | 4 |
| Gross profit | 40 | 43 | 62 | 71 | 67 | 63 |
| 55 | 59 | 54 | 38 | 35 | 36 | |
| -14 | -16 | 8 | 33 | 32 | 27 | |
| OPM % | -20% | -29.1% | 10.6% | 43.2% | 46.6% | 40.2% |
| Depreciation | 26 | 18 | 16 | 18 | 18 | 20 |
| Interest | 14 | 19 | 35 | 42 | 43 | 48 |
| 12 | 21 | 20 | 18 | 7 | 6 | |
| Profit before tax | -42 | -32 | -23 | -8 | -23 | -35 |
| Tax | -15 | 4 | 8 | 26 | 14 | 8 |
| Tax % | -35.7% | 13.8% | 33.3% | 313.6% | 60.4% | 23.6% |
| PAT | -27 | -37 | -30 | -34 | -36 | -43 |
| PAT margin % | -37.2% | -69% | -39.3% | -45.2% | -53.5% | -64.6% |
| EPS (₹) | -59.2 | -82.3 | -67.2 | -76.4 | -81.3 | -95.3 |
| EPS adjusted (₹) | -59.2 | -82.3 | -67.2 | -76.4 | -81.1 | -93.4 |
| 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 4 | 4 | 4 | 4 | 5 | 5 |
| Reserves | 182 | 57 | 33 | 9 | -50 | -85 |
| Minority interest | — | 8 | 4 | — | — | — |
| 152 | 334 | 474 | 419 | 473 | 486 | |
| 51 | 150 | 87 | 78 | 90 | 111 | |
| Total equity & liabilities | 390 | 553 | 603 | 510 | 517 | 517 |
| 168 | 170 | 169 | 455 | 450 | 441 | |
| CWIP | 33 | 231 | 288 | 0 | 0 | 2 |
| Investments | 3 | 3 | 3 | 3 | 3 | 14 |
| 186 | 149 | 143 | 53 | 64 | 61 | |
| Total assets | 390 | 553 | 603 | 510 | 517 | 517 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -46 | 114 | -55 | 121 | 27 | 16 | |
| -62 | -159 | -73 | -15 | -40 | 2 | |
| 119 | 74 | 125 | -107 | 18 | -24 | |
| Net cash flow | 10 | 29 | -3 | -1 | 5 | -6 |
| Free cash flow | -86 | -119 | -127 | 105 | 14 | 10 |
| CFO / Operating profit % | — | — | -673.8% | 366.4% | 85.4% | 59.4% |