| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1,089 | 1,316 | 1,632 | 2,024 | |
| COGS | -1 | -0 | -0 | -1 |
| 1,372 | 1,610 | 1,692 | 2,092 | |
| Operating profit (EBITDA) | -283 | -293 | -60 | -67 |
| OPM % | -26% | -22.3% | -3.7% | -3.3% |
| Depreciation | 41 | 76 | 35 | 36 |
| Interest | 10 | 23 | 22 | 26 |
| -25 | -203 | 43 | 50 | |
| Profit before tax | -359 | -595 | -74 | -79 |
| Tax | 0 | 0 | 0 | 0 |
| Tax % | 0.1% | 0% | 0% | 0% |
| PAT | -359 | -595 | -74 | -79 |
| PAT margin % | -33% | -45.2% | -4.6% | -3.9% |
| EPS (₹) | -6.1 | -10.3 | -1.2 | -1.2 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 1 | 1 | 636 |
| Reserves | 1,643 | 1,228 | 1,431 | 888 |
| Minority interest | 63 | 58 | 60 | — |
| 172 | 213 | 245 | 242 | |
| 508 | 552 | 573 | 738 | |
| Total equity & liabilities | 2,387 | 2,051 | 2,309 | 2,505 |
| 1,221 | 946 | 933 | 940 | |
| CWIP | 5 | — | — | — |
| Investments | 26 | 15 | 28 | 16 |
| 1,135 | 1,091 | 1,347 | 1,549 | |
| Total assets | 2,387 | 2,051 | 2,309 | 2,505 |