Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 700 | 415 | 353 | 349 | 388 | 336 | 386 | |
| COGS | 425 | 235 | 191 | 134 | 174 | 133 | 179 |
| Gross profit | 274 | 180 | 162 | 216 | 214 | 203 | 208 |
| 305 | 213 | 325 | 210 | 303 | 196 | 199 | |
| -30 | -34 | -163 | 5 | -89 | 7 | 9 | |
| OPM % | -4.3% | -8.2% | -46% | 1.5% | -22.8% | 2% | 2.3% |
| Depreciation | 14 | 9 | 9 | 9 | 5 | 5 | 5 |
| Interest | 60 | 60 | 28 | 13 | 6 | 8 | 7 |
| -133 | 26 | 23 | -89 | 95 | 16 | 11 | |
| Profit before tax | -237 | -77 | -177 | -106 | -5 | 10 | 8 |
| Tax | 41 | 4 | 3 | 20 | 3 | 9 | 2 |
| Tax % | 17.2% | 5% | 1.8% | 18.7% | 60.2% | 89.7% | 31.6% |
| -278 | -81 | -180 | -126 | -7 | 1 | 5 | |
| PAT margin % | -39.7% | -19.5% | -50.9% | -36.1% | -1.9% | 0.3% | 1.4% |
| EPS (₹) | -15.7 | -4.6 | -10.2 | -7 | -0.3 | 0.5 | 0.3 |
| EPS adjusted (₹) | — | -4.6 | -10.2 | -7 | -0.3 | 0.5 | 0.3 |
| 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 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 176 | 176 | 176 | 176 | 176 | 176 |
| Reserves | 162 | -17 | -138 | -144 | -150 | -127 |
| 526 | 385 | 313 | 198 | 92 | 96 | |
| 1,008 | 883 | 640 | 453 | 380 | 315 | |
| Total equity & liabilities | 1,872 | 1,427 | 991 | 683 | 498 | 461 |
| 114 | 107 | 72 | 75 | 73 | 63 | |
| CWIP | 90 | 93 | 55 | 58 | 18 | 6 |
| Investments | 220 | 156 | 70 | 36 | 0 | 1 |
| 1,449 | 1,071 | 794 | 514 | 408 | 391 | |
| Total assets | 1,872 | 1,427 | 991 | 683 | 498 | 461 |
As reported in NSE results XBRL. Segment result is before tax and finance costs. ROCE uses that annual result divided by segment assets less liabilities.
Latest reported period · 31 Mar 2026 · ₹ crore
| Segment | Revenue | Result | Assets | Liabilities | Capital employed | ROCE % |
|---|---|---|---|---|---|---|
| Segment- FMS | 218.41 | 11.22 | 84.66 | 58.41 | 26.25 | 42.74 |
| Segment- ES | 113.71 | -3.96 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -7 | 38 | 20 | 95 | 54 | -17 | |
| 11 | 25 | 28 | -11 | -12 | 11 | |
| -1 | -68 | -47 | -94 | -39 | 5 | |
| Net cash flow | 4 | -5 | 2 | -9 | 3 | -0 |
| Free cash flow | -11 | 36 | 14 | 85 | 51 | -18 |
| CFO / Operating profit % | — | — | — | — | 626% | -191.1% |
| 218.31 |
| 194.4 |
| 23.91 |
| -16.56 |
| Segment-MSW | 86.07 | 3.84 | 35.86 | 94.22 | — | — |
| Segment-others | 0 | 9.11 | 42.26 | 30.11 | 12.15 | 74.98 |
₹ crore by fiscal year