Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 780 | 713 | 838 | 821 | 819 | 730 | 614 | 531 | 433 | 356 | |
| COGS | -138 | -81 | 39 | 3 | 2 | 2 | 3 | 1 | 0 | 0 |
| Gross profit | — | — | 799 | — | — | — | — | — | — | — |
| 827 | 780 | 700 | 658 | 652 | 612 | 553 | 519 | 459 | 434 | |
| 92 | 14 | 99 | 160 | 165 | 116 | 59 | 11 | -26 | -78 | |
| OPM % | 11.8% | 2% | 11.8% | 19.5% | 20.2% | 15.9% | 9.5% | 2.2% | -6% | -21.8% |
| Depreciation | 93 | 135 | 183 | 209 | 197 | 205 | 185 | 189 | 127 | 44 |
| Interest | 136 | 121 | 127 | 154 | 132 | 110 | 109 | 106 | 74 | 88 |
| 21 | 16 | 6 | -169 | -21 | -27 | -20 | -15 | 77 | 14 | |
| Profit before tax | -23 | -185 | -206 | -372 | -185 | -226 | -255 | -299 | -151 | -195 |
| Tax | — | — | 0 | — | 5 | 0 | 0 | 0 | 0 | 0 |
| Tax % | — | — | 0% | — | 2.6% | 0% | 0% | 0% | 0% | 0% |
| PAT | -23 | -185 | -206 | -372 | -189 | -226 | -255 | -299 | -151 | -195 |
| PAT margin % | -3% | -26% | -24.5% | -45.4% | -23.1% | -31% | -41.6% | -56.3% | -34.8% | -54.8% |
| EPS (₹) | -0.3 | -2.3 | -2.4 | -4.3 | -2.2 | -2.6 | -2.9 | -3.4 | -1.7 | -2.2 |
| EPS adjusted (₹) | -0.3 | -2.1 | -2.4 | -4.3 | -2.2 | -2.6 | -2.9 | -3.4 | -1.7 | -2.2 |
| 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 | — |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 68 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 |
| Reserves | 2 | 438 | 256 | -65 | -255 | -482 | -737 | -1,036 | -1,186 | -1,382 |
| 926 | 925 | 754 | 685 | 377 | 903 | 912 | 883 | 757 | 757 | |
| 882 | 1,054 | 1,993 | 1,192 | 1,308 | 712 | 811 | 891 | 1,104 | 1,228 | |
| Total equity & liabilities | 1,878 | 2,504 | 3,090 | 1,899 | 1,518 | 1,221 | 1,073 | 825 | 762 | 690 |
| 460 | 880 | 1,964 | 850 | 713 | 554 | 398 | 231 | 111 | 72 | |
| CWIP | 119 | 203 | 146 | 40 | 28 | 15 | 27 | 22 | 20 | 20 |
| Investments | 251 | 390 | 5 | 352 | 352 | 352 | 350 | 316 | 308 | 308 |
| 1,048 | 1,031 | 976 | 657 | 425 | 300 | 298 | 257 | 323 | 290 | |
| Total assets | 1,878 | 2,504 | 3,090 | 1,899 | 1,518 | 1,221 | 1,073 | 825 | 762 | 690 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 183 | -109 | 341 | 395 | 255 | 177 | 58 | 106 | 235 | -35 | |
| -413 | -302 | -387 | -87 | 38 | -67 | -47 | -45 | -37 | 52 | |
| 118 | 230 | -32 | -328 | -302 | -109 | -5 | -38 | -193 | -0 | |
| Net cash flow | -112 | -182 | -77 | -20 | -9 | 1 | 6 | 23 | 4 | 17 |
| Free cash flow | -88 | -403 | -47 | 275 | 206 | 109 | 10 | 88 | 232 | -38 |
| CFO / Operating profit % | 199.6% | -778% | 345.9% | 247% | 154.1% | 152.6% | 98.5% | 932.8% | — | — |