| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,243 | 873 | 1,296 | 1,598 | 1,644 | 1,214 | 1,045 | 611 | 828 | 690 | 470 | 265 | 455 |
| Expenses | 1,461 | 1,308 | 1,597 | 1,910 | 1,849 | 1,593 | 1,505 | 1,306 | 1,065 | 893 | 741 | 546 | 620 |
| Operating Profit | −218 | −435 | −301 | −312 | −205 | −379 | −460 | −695 | −237 | −203 | −271 | −281 | −165 |
| OPM % | −17.5% | −49.8% | −23.2% | −19.5% | −12.5% | −31.2% | −44.0% | −113.7% | −28.6% | −29.4% | −57.7% | −106.0% | −36.3% |
| Other Income | 34 | 49 | 71 | 73 | 51 | 100 | 127 | 117 | 68 | 66 | 34 | 39 | 29 |
| Interest | 36 | 46 | 43 | 61 | 67 | 84 | 93 | 122 | 94 | 109 | 80 | 77 | 73 |
| Depreciation | 47 | 92 | 103 | 116 | 126 | 132 | 138 | 170 | 165 | 172 | 170 | 177 | 127 |
| Profit before tax | −267 | −524 | −376 | −416 | −347 | −495 | −564 | −870 | −428 | −418 | −487 | −496 | −336 |
| Net Profit | −267 | −524 | −376 | −416 | −347 | −495 | −564 | −870 | −428 | −418 | −487 | −500 | −336 |
| EPS (₹) | −1.26 | −2.48 | −1.78 | −1.97 | −1.34 | −1.04 | −1.18 | −1.83 | −0.90 | −0.88 | −1.02 | −1.05 | −0.67 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 1 | 373 | 2,631 | 5,010 | 4,514 | 2,253 | 1,880 |
| Expenses | 278 | 1,174 | 3,883 | 6,276 | 6,249 | 3,231 | 2,800 |
| Operating Profit | −277 | −800 | −1,252 | −1,266 | −1,735 | −978 | −920 |
| OPM % | −27,700.0% | −214.5% | −47.6% | −25.3% | −38.4% | −43.4% | −48.9% |
| Other Income | 98 | 83 | 55 | 226 | 391 | 193 | 168 |
| Interest | 1 | 18 | 108 | 187 | 366 | 360 | 339 |
| Depreciation | 20 | 49 | 167 | 358 | 566 | 684 | 646 |
| Profit before tax | −199 | −784 | −1,472 | −1,584 | −2,276 | −1,829 | −1,737 |
| Net Profit | −199 | −784 | −1,472 | −1,584 | −2,276 | −1,833 | −1,741 |
| EPS (₹) | — | −3.71 | −6.97 | −7.50 | −4.78 | −3.85 | −3.62 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 1,955 | 1,955 | 1,955 | 4,411 | 4,411 | — |
| Reserves | 1,971 | −98 | −1,409 | −2,909 | 732 | −1,060 | — |
| Borrowings | 42 | 2,608 | 3,505 | 5,684 | 3,556 | 2,763 | — |
| Other Liabilities | 100 | 931 | 1,521 | 3,006 | 2,376 | 1,674 | — |
| Total Liabilities | 2,113 | 5,396 | 5,573 | 7,735 | 11,075 | 7,788 | — |
| Fixed Assets | 104 | 1,025 | 1,219 | 2,491 | 3,154 | 2,781 | — |
| CWIP | 43 | 83 | 507 | 713 | 702 | 1,067 | — |
| Investments | 455 | 1,102 | 276 | 64 | 40 | 0 | — |
| Other Assets | 1,510 | 3,186 | 3,571 | 4,468 | 7,179 | 3,940 | — |
| Total Assets | 2,113 | 5,396 | 5,573 | 7,735 | 11,075 | 7,788 | — |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | −252 | −885 | −1,507 | −633 | −2,391 | −775 |
| Cash from Investing Activity | 549 | −1,322 | −319 | −1,136 | −2,864 | 2,002 |
| Cash from Financing Activity | 3 | 3,085 | 659 | 1,590 | 5,429 | −1,201 |
| Net Cash Flow | 300 | 878 | −1,167 | −179 | 174 | 26 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | −24.0 | −30.0 | −32.0 | −28.0 | −20.0 |
| ROE % | — | — | — | — | — | −43.2 |
| EPS (₹) | — | −3.71 | −6.97 | −7.50 | −4.78 | −3.62 |
| Book Value (₹) | — | — | — | — | — | 7.0 |
| Face Value (₹) | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | −201.0 | −171.9 | −54.8 | −30.3 | −46.4 | −74.9 |
| OPM % | — | −214.0 | −48.0 | −25.0 | −38.0 | −43.0 |
| D/E | 0.02 | 1.40 | 6.42 | — | 0.69 | 0.82 |
| P/B | — | — | — | — | — | 5.0 |