Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 453 | 761 | 1,074 | 1,046 | 981 | 1,025 | |
| COGS | 164 | 279 | 374 | 364 | 327 | 366 |
| Gross profit | 289 | 482 | 699 | 681 | 654 | 659 |
| 249 | 375 | 515 | 527 | 502 | 530 | |
| 40 | 107 | 185 | 154 | 152 | 129 | |
| OPM % | 8.8% | 14.1% | 17.2% | 14.7% | 15.5% | 12.6% |
| Depreciation | 101 | 106 | 124 | 139 | 141 | 139 |
| Interest | 71 | 56 | 65 | 67 | 66 | 67 |
| 43 | 26 | 15 | 20 | 20 | 12 | |
| Profit before tax | -89 | -28 | 10 | -32 | -36 | -65 |
| Tax | -19 | -6 | 3 | -5 | -0 | -6 |
| Tax % | -21.2% | -23.1% | 34.1% | -16.6% | -1.3% | -9.5% |
| -70 | -22 | 7 | -26 | -35 | -59 | |
| PAT margin % | -15.5% | -2.8% | 0.6% | -2.5% | -3.6% | -5.7% |
| EPS (₹) | -24.2 | -9.2 | 1.7 | -6.8 | -9 | -15 |
| EPS adjusted (₹) | -20.7 | -5.5 | 1.7 | -6.8 | -9 | -15 |
| 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 | 62 | 243 | 394 | 410 | 397 | 373 | 322 |
| Minority interest | — | — | — | — | — | — | 0 |
| 166 | 104 | 21 | 19 | 38 | 56 | 96 | |
| 595 | 678 | 650 | 755 | 724 | 736 | 775 | |
| Total equity & liabilities | 836 | 1,042 | 1,084 | 1,204 | 1,178 | 1,185 | 1,212 |
| 307 | 276 | 742 | 884 | 844 | 820 | 835 | |
| CWIP | 10 | 5 | 18 | 19 | 1 | 4 | 1 |
| Investments | 41 | 41 | 58 | 71 | 87 | 141 | 146 |
| 478 | 719 | 265 | 230 | 245 | 221 | 230 | |
| Total assets | 836 | 1,042 | 1,084 | 1,204 | 1,178 | 1,185 | 1,212 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 177 | 60 | 37 | 188 | 163 | 147 | 149 | |
| -165 | -16 | -149 | -130 | -75 | -69 | -73 | |
| -6 | 185 | -68 | -102 | -91 | -91 | -73 | |
| Net cash flow | 6 | 230 | -180 | -45 | -3 | -13 | 4 |
| Free cash flow | — | 44 | -47 | 61 | 94 | 96 | 83 |
| CFO / Operating profit % | — | 150.3% | 34.8% | 101.6% | 106.1% | 97% | 115.8% |