Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 191 | 251 | 368 | 111 | 34 | 330 | |
| COGS | 165 | 280 | 52 | -42 | 43 | 263 |
| Gross profit | 26 | -29 | 317 | — | -10 | 67 |
| 26 | 155 | 158 | 106 | 123 | 331 | |
| -0 | -185 | 159 | 47 | -133 | -264 | |
| OPM % | -0.1% | -73.6% | 43.2% | 41.8% | -394.7% | -80.2% |
| Depreciation | 8 | 9 | 7 | 6 | 9 | 10 |
| Interest | 21 | 86 | 117 | 136 | 106 | 53 |
| 30 | 50 | 7 | 10 | 5 | 342 | |
| Profit before tax | 1 | -229 | 41 | -86 | -243 | 15 |
| Tax | -5 | 3 | 21 | -9 | -12 | -4 |
| Tax % | -564.5% | 1.5% | 50.5% | -10.4% | -4.9% | -28.6% |
| 6 | -233 | 20 | -77 | -231 | 19 | |
| PAT margin % | 3.2% | -92.9% | 5.5% | -69.1% | -686.5% | 5.8% |
| EPS (₹) | 0.2 | -7.9 | 0.7 | -2.6 | -7.8 | 0.6 |
| EPS adjusted (₹) | 0.2 | -7.9 | 0.7 | -2.6 | -7.8 | 0.7 |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 0 | 59 | 59 | 59 | 59 | 59 | 59 |
| Reserves | — | 1,505 | 1,273 | 1,293 | 1,216 | 984 | 1,003 |
| Minority interest | — | 0 | 0 | 0 | 0 | 0 | 0 |
| — | 1,315 | 1,174 | 1,381 | 1,388 | 1,950 | 1,889 | |
| 355 | 533 | 473 | 424 | 803 | 1,223 | 1,649 | |
| Total equity & liabilities | 355 | 3,412 | 2,979 | 3,157 | 3,466 | 4,216 | 4,600 |
| 352 | 630 | 453 | 684 | 660 | 684 | 689 | |
| CWIP | — | 0 | 0 | 103 | — | 0 | 0 |
| Investments | — | 1,170 | 669 | 346 | 515 | 599 | 631 |
| 3 | 1,612 | 1,858 | 2,024 | 2,291 | 2,933 | 3,279 | |
| Total assets | 355 | 3,412 | 2,979 | 3,157 | 3,466 | 4,216 | 4,600 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 144 | -81 | -81 | 158 | 43 | 191 | |
| 23 | 367 | 75 | -39 | -68 | 275 | |
| -161 | -279 | 96 | -166 | 14 | -436 | |
| Net cash flow | 6 | 7 | 89 | -47 | -11 | 29 |
| Free cash flow | 144 | -81 | -88 | 117 | 6 | 159 |
| CFO / Operating profit % | — | — | -51% | 339.8% | — | — |