| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| 1,623 | 1,986 | 1,587 | 803 | 291 | 382 | 1 | 0 | |
| Interest | 1,061 | 1,322 | 1,336 | 1,220 | 1,185 | 31 | 1 | 1 |
| Expenses | 373 | 575 | 831 | 1,921 | 6,803 | -8,933 | 3 | 3 |
| Financing profit | 188 | 88 | -579 | -2,337 | -7,697 | 9,284 | -4 | -4 |
| Financing margin % | 11.6% | 4.5% | -36.5% | -291% | -2,648% | 2,429.2% | -614.5% | -1,877.3% |
| Other income | 61 | 17 | 16 | 37 | 3 | 9 | 0 | 0 |
| Depreciation | 2 | 3 | 4 | 3 | 212 | 2 | 0 | 0 |
| Exceptional items | — | 0 | 0 | 0 | 0 | -277 | 0 | 28 |
| Profit before tax | 247 | 102 | -567 | -2,303 | -7,906 | 9,014 | -4 | 24 |
| Tax | 80 | 34 | -192 | -783 | -2,467 | 3,595 | 0 | -0 |
| Tax % | 32.2% | 33.6% | -33.8% | -34% | -31.2% | 39.9% | 0% | -0.3% |
| PAT | 167 | 67 | — | -1,520 | -5,440 | 5,419 | -4 | 24 |
| EPS (₹) | 5.2 | 1.4 | -7.7 | -31.3 | -112.2 | 111.7 | -0.1 | 0.5 |
| EPS adjusted (₹) | 14.5 | 1.4 | — | -31.3 | -112.1 | 111.7 | -0.1 | 0.5 |
| Annual report | 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 | — | — |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 116 | 485 | 485 | 485 | 485 | 485 | 485 | 485 |
| Reserves | 922 | 1,357 | 982 | -538 | -5,977 | -559 | -562 | -538 |
| 9,649 | 15,699 | 13,235 | 12,976 | 12,714 | 87 | 0 | 9 | |
| 466 | 585 | 1,027 | 1,975 | 2,922 | 22 | 107 | 45 | |
| Total equity & liabilities | 11,152 | 18,125 | 15,729 | 14,898 | 10,144 | 35 | 30 | 2 |
| 74 | 261 | 257 | 255 | 43 | 0 | 0 | 0 | |
| CWIP | — | — | — | — | — | 0 | 0 | 0 |
| Investments | 510 | 93 | 951 | 1,007 | 161 | 0 | 0 | 0 |
| 10,569 | 17,771 | 14,521 | 13,636 | 9,940 | 35 | 30 | 2 | |
| Total assets | 11,152 | 18,125 | 15,729 | 14,898 | 10,144 | 35 | 30 | 2 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| -3,507 | -1,189 | 4,713 | 3,068 | -597 | 4,103 | -21 | 9 | |
| 496 | -55 | -856 | -1,560 | 848 | 103 | 0 | 0 | |
| 2,818 | 1,291 | -3,927 | -1,374 | -367 | -4,243 | 4 | -9 | |
| Net cash flow | -194 | 47 | -70 | 135 | -116 | -37 | -17 | 0 |
| Free cash flow | -3,512 | -1,194 | 4,713 | 3,067 | -597 | 4,103 | -21 | 9 |
| CFO / Operating profit % | -280.7% | -84.3% | 622.9% | — | — | 44.1% | — | — |