Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 701 | 539 | 629 | 839 | 1,165 | 1,885 | 3,067 | |
| COGS | 505 | 376 | 428 | 553 | 767 | 1,285 | 2,137 |
| Gross profit | 196 | 163 | 202 | 286 | 398 | 599 | 930 |
| 121 | 114 | 137 | 202 | 250 | 341 | 475 | |
| 75 | 49 | 65 | 84 | 148 | 258 | 456 | |
| OPM % | 10.7% | 9% | 10.3% | 10% | 12.7% | 13.7% | 14.9% |
| Depreciation | 51 | 56 | 59 | 67 | 77 | 99 | 182 |
| Interest | 30 | 31 | 37 | 41 | 47 | 68 | 97 |
| 15 | 23 | 16 | 7 | 7 | 7 | 38 | |
| Profit before tax | 9 | -15 | -15 | -17 | 31 | 98 | 215 |
| Tax | -0 | -2 | -3 | -4 | 4 | 26 | 53 |
| Tax % | -1.3% | -16% | -21.4% | -24.4% | 11.4% | 26.7% | 24.5% |
| 9 | -13 | -12 | -13 | 28 | 72 | 162 | |
| PAT margin % | 1.3% | -2.4% | -1.9% | -1.5% | 2.4% | 3.8% | 5.3% |
| EPS (₹) | 2.6 | -3.8 | -3.4 | -3.7 | 8 | 20.8 | 4.6 |
| EPS adjusted (₹) | — | -0.4 | -0.3 | -0.4 | 0.8 | 2.1 | 4.4 |
| Annual report | 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 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 34 | 34 | 34 | 35 | 35 | 36 |
| Reserves | 235 | 224 | 213 | 240 | 312 | 866 |
| 54 | 55 | 54 | 91 | 116 | 254 | |
| 491 | 479 | 494 | 662 | 1,166 | 1,266 | |
| Total equity & liabilities | 813 | 792 | 794 | 1,027 | 1,628 | 2,422 |
| 105 | 107 | 102 | 118 | 211 | 311 | |
| CWIP | 290 | 286 | 0 | 0 | 4 | 36 |
| Investments | 0 | 0 | 0 | 0 | 652 | 658 |
| 418 | 398 | 692 | 909 | 761 | 1,418 | |
| Total assets | 813 | 792 | 794 | 1,027 | 1,628 | 2,422 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 3 | 59 | 86 | 93 | 223 | -103 | |
| -20 | -16 | -12 | -39 | -131 | -219 | |
| -22 | -58 | -76 | -50 | -93 | 319 | |
| Net cash flow | -39 | -15 | -2 | 5 | -0 | -3 |
| Free cash flow | -24 | 43 | 74 | 54 | 89 | -334 |
| CFO / Operating profit % | 6.9% | 90.7% | 102.8% | 63.2% | 86.5% | -22.7% |