Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 95 | 131 | 140 | 180 | 293 | 539 | |
| COGS | 66 | 87 | 83 | 97 | 137 | 214 |
| Gross profit | 29 | 45 | 57 | 84 | 156 | 325 |
| 24 | 30 | 49 | 76 | 161 | 306 | |
| 5 | 15 | 7 | 8 | -6 | 19 | |
| OPM % | 4.8% | 11.3% | 5.2% | 4.2% | -2% | 3.4% |
| Depreciation | 2 | 4 | 12 | 20 | 43 | 82 |
| Interest | 0 | 0 | 3 | 5 | 11 | 17 |
| 2 | 2 | 3 | 1 | 2 | 1 | |
| Profit before tax | 4 | 12 | -5 | -16 | -58 | -80 |
| Tax | 1 | 4 | 1 | -2 | -1 | -6 |
| Tax % | 29% | 28.4% | 23% | -11.2% | -1.6% | -7.2% |
| 3 | 9 | -6 | -14 | -57 | -74 | |
| PAT margin % | 2.9% | 6.8% | -4.1% | -8% | -19.4% | -13.8% |
| EPS (₹) | 1.1 | 3.6 | -2.3 | -5.6 | -20.7 | -22.5 |
| EPS adjusted (₹) | — | — | -2.3 | -5.6 | -19.7 | -21.4 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 25 | 26 | 29 | 35 |
| Reserves | 55 | 64 | 195 | 659 |
| Minority interest | — | — | 3 | 3 |
| 9 | 15 | 6 | 29 | |
| 69 | 124 | 206 | 406 | |
| Total equity & liabilities | 158 | 228 | 439 | 1,131 |
| 19 | 28 | 60 | 145 | |
| CWIP | 3 | 5 | 6 | 2 |
| Investments | 8 | 5 | 54 | 264 |
| 128 | 191 | 319 | 721 | |
| Total assets | 158 | 228 | 439 | 1,131 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 13 | -2 | -6 | -50 | -84 | |
| -27 | 15 | -13 | -92 | -314 | |
| 14 | -14 | 19 | 145 | 490 | |
| Net cash flow | 1 | -1 | -0 | 3 | 92 |
| Free cash flow | 10 | -15 | -6 | -50 | -84 |
| CFO / Operating profit % | 90.1% | -27.4% | -79.1% | — | -455.4% |