Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 507 | 861 | 1,234 | 1,255 | 1,233 | 1,339 | |
| COGS | 178 | 305 | 415 | 418 | 392 | 450 |
| Gross profit | 329 | 556 | 819 | 836 | 841 | 889 |
| 282 | 422 | 588 | 624 | 630 | 696 | |
| 46 | 134 | 231 | 212 | 211 | 193 | |
| OPM % | 9.2% | 15.5% | 18.7% | 16.9% | 17.1% | 14.4% |
| Depreciation | 121 | 127 | 145 | 168 | 176 | 190 |
| Interest | 85 | 65 | 72 | 76 | 78 | 86 |
| 48 | 27 | 12 | 18 | 16 | 15 | |
| Profit before tax | -112 | -32 | 26 | -14 | -27 | -68 |
| Tax | -20 | -7 | 7 | -3 | -0 | -6 |
| Tax % | -17.6% | -21.4% | 25.6% | -20.3% | -0.5% | -9.3% |
| -92 | -25 | 19 | -11 | -27 | -62 | |
| PAT margin % | -18.1% | -2.9% | 1.6% | -0.9% | -2.2% | -4.6% |
| EPS (₹) | -31.1 | -10.4 | 4.4 | -3.4 | -7.1 | -15.1 |
| EPS adjusted (₹) | -26.7 | -6.6 | 4.4 | -3.4 | -7.1 | -15.5 |
| 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 | 14 | 17 | 19 | 19 | 20 | 20 | 20 |
| Reserves | -8 | 227 | 367 | 382 | 373 | 343 | 291 |
| Minority interest | 5 | 4 | 9 | 8 | 11 | 8 | 11 |
| 207 | 153 | 22 | 20 | 40 | 70 | 134 | |
| 738 | 737 | 724 | 830 | 834 | 874 | 982 | |
| Total equity & liabilities | 955 | 1,138 | 1,141 | 1,259 | 1,277 | 1,314 | 1,437 |
| 411 | 370 | 385 | 1,012 | 1,036 | 1,061 | 1,161 | |
| CWIP | 11 | 6 | 21 | 27 | 5 | 14 | 14 |
| Investments | — | 0 | 0 | 0 | 0 | 12 | 0 |
| 533 | 762 | 736 | 220 | 237 | 227 | 263 | |
| Total assets | 955 | 1,138 | 1,141 | 1,259 | 1,277 | 1,314 | 1,437 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 181 | 68 | 60 | 233 | 221 | 193 | 223 | |
| -153 | -7 | -90 | -158 | -106 | -90 | -128 | |
| -27 | 170 | -130 | -119 | -121 | -123 | -86 | |
| Net cash flow | 2 | 231 | -160 | -43 | -7 | -19 | 9 |
| Free cash flow | — | 54 | -33 | 87 | 133 | 110 | 94 |
| CFO / Operating profit % | — | 146.5% | 44.7% | 101.2% | 103.9% | 91.5% | 115.6% |