Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 107 | 175 | 437 | 197 | 60 | 14 | 36 | |
| COGS | — | 143 | 475 | 162 | 59 | 37 | 8 |
| Gross profit | — | 31 | -39 | 34 | 2 | -23 | 28 |
| 99 | 20 | 64 | 27 | 41 | 67 | 193 | |
| 9 | 11 | -103 | 7 | -39 | -90 | -165 | |
| OPM % | 8.1% | 6.3% | -23.6% | 3.6% | -64.9% | -660.7% | -462.8% |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
| Interest | 14 | 8 | 52 | 117 | 58 | 101 | 44 |
| 11 | 5 | 25 | 123 | 117 | 94 | 10 | |
| Profit before tax | 3 | 5 | -132 | 12 | 17 | -100 | -202 |
| Tax | -2 | 0 | 15 | -3 | 3 | 5 | -36 |
| Tax % | -65.4% | 6.8% | 11.4% | -21.4% | 19% | 4.9% | -18% |
| 4 | 5 | -147 | 14 | 14 | -105 | -166 | |
| PAT margin % | 4.1% | 2.8% | -33.6% | 7.3% | 22.6% | -770.3% | -464.1% |
| EPS (₹) | 0.2 | 0.2 | -5 | 0.5 | 0.5 | -3.6 | -5.6 |
| EPS adjusted (₹) | 176 | 0.2 | -5 | 0.5 | 0.5 | -3.6 | -5.6 |
| 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 | — | 1,426 | 1,279 | 1,294 | 1,307 | 1,202 | 1,036 |
| — | 1,059 | 855 | 1,441 | 1,449 | 1,176 | 803 | |
| 282 | 376 | 337 | 163 | 230 | 378 | 738 | |
| Total equity & liabilities | 282 | 2,920 | 2,531 | 2,957 | 3,045 | 2,815 | 2,636 |
| 281 | 286 | 6 | 8 | 10 | 8 | 6 | |
| CWIP | — | 0 | 0 | 3 | — | — | 0 |
| Investments | — | 1,099 | 578 | 572 | 576 | 565 | 531 |
| 2 | 1,535 | 1,946 | 2,375 | 2,460 | 2,242 | 2,099 | |
| Total assets | 282 | 2,920 | 2,531 | 2,957 | 3,045 | 2,815 | 2,636 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 72 | 106 | -50 | -27 | -8 | 258 | 423 | |
| 56 | 41 | 363 | -386 | 120 | 779 | 126 | |
| -132 | -144 | -307 | 477 | -179 | -1,020 | -543 | |
| Net cash flow | -5 | 3 | 6 | 64 | -67 | 18 | 6 |
| Free cash flow | 72 | 106 | -50 | -30 | -16 | 256 | 422 |
| CFO / Operating profit % | 830.6% | 965.7% | — | -386% | — | — | — |