| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 22 | 26 | 29 | 32 | 28 | 3 | 0 | 347 | 311 | 435 | |
| COGS | -1 | — | -6 | -12 | -9 | 9 | 3 | 0 | 72 | 82 | 121 |
| Gross profit | — | — | — | — | — | 20 | 1 | -0 | 275 | 229 | 314 |
| 60 | 27 | 40 | 48 | 50 | 31 | 23 | 40 | 236 | 241 | 300 | |
| Operating profit (EBITDA) | 9 | -5 | -8 | -7 | -8 | -11 | -22 | -40 | 39 | -11 | 14 |
| OPM % | 13.7% | -22.7% | -32% | -23.6% | -25.9% | -38% | -647.6% | — | 11.2% | -3.7% | 3.1% |
| Depreciation | 5 | 6 | 8 | 8 | 8 | 8 | 7 | 59 | 31 | 42 | 42 |
| Interest | 4 | 7 | 14 | 15 | 15 | 15 | 9 | 13 | 101 | 115 | 131 |
| 0 | 0 | 0 | 0 | 0 | 4 | 4 | 3 | 2 | 7 | 4 | |
| Profit before tax | 1 | -29 | -40 | -29 | -31 | -29 | -35 | -109 | -92 | -162 | -156 |
| Tax | — | — | — | -8 | -8 | -8 | -9 | -28 | -23 | -20 | -30 |
| Tax % | — | — | — | -26.8% | -25.5% | -25.5% | -26.1% | -25.9% | -25.4% | -12.1% | -19.4% |
| 0 | -21 | -31 | -21 | -23 | -22 | -26 | -80 | -68 | -142 | -126 | |
| PAT margin % | 0% | -94.8% | -119.4% | -72.4% | -70.5% | -77.2% | -735.5% | — | -19.7% | -45.8% | -28.9% |
| EPS (₹) | 0 | — | -1.6 | -1.1 | -1.2 | -1.1 | — | -4.1 | -3.5 | — | — |
| EPS adjusted (₹) | 0 | -1.1 | -1.6 | -1.1 | -1.2 | -1.1 | -1.3 | -4.1 | -3.5 | -4.8 | -4.3 |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | 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 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 40 | 37 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 59 | 59 |
| Reserves | 60 | 62 | 12 | -9 | -33 | -56 | -82 | -117 | -186 | 44 | -81 |
| 43 | 40 | 124 | 15 | 142 | 247 | 802 | 1,289 | 1,423 | 1,414 | 1,695 | |
| 40 | 40 | 30 | 157 | 64 | 73 | 139 | 181 | 265 | 184 | 243 | |
| Total equity & liabilities | 183 | 179 | 204 | 202 | 211 | 302 | 898 | 1,391 | 1,542 | 1,701 | 1,915 |
| 118 | — | — | — | 135 | 128 | 112 | 35 | 1,034 | 1,123 | 1,203 | |
| CWIP | 7 | 7 | 1 | 0 | 2 | 29 | 460 | 890 | 110 | 105 | 21 |
| Investments | 0 | — | — | — | — | 0 | 0 | 0 | 0 | — | — |
| 59 | 172 | 204 | 201 | 210 | 144 | 326 | 466 | 397 | 473 | 692 | |
| Total assets | 183 | 179 | 204 | 202 | 211 | 302 | 898 | 1,391 | 1,542 | 1,701 | 1,915 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 35 | -59 | -5 | -11 | -4 | -43 | -110 | 253 | -57 | 85 | |
| -12 | -40 | -11 | -3 | -6 | -75 | -432 | -342 | -254 | -210 | -232 | |
| -2 | 6 | 70 | 8 | 17 | 86 | 481 | 448 | 8 | 261 | 146 | |
| Net cash flow | -0 | 0 | 0 | 0 | -0 | 7 | 5 | -3 | 7 | -5 | -1 |
| Free cash flow | — | -6 | -71 | -8 | — | -84 | -480 | -459 | -1 | -57 | 85 |
| CFO / Operating profit % | 152.2% | — | — | — | — | — | — | — | 648% | — | 627.8% |