Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 119 | 210 | 350 | 278 | 276 | 282 | |
| COGS | — | — | — | — | — | 189 |
| Gross profit | — | — | — | — | — | 93 |
| — | — | — | — | — | 78 | |
| 18 | 28 | 49 | 22 | 25 | 15 | |
| OPM % | 15.3% | 13.2% | 13.9% | 7.8% | 9% | 5.2% |
| Depreciation | 9 | 11 | 14 | 14 | 16 | 15 |
| Interest | 6 | 7 | 9 | 11 | 10 | 9 |
| 1 | 1 | 1 | 1 | 2 | 3 | |
| Profit before tax | 4 | 11 | 26 | -2 | 1 | -6 |
| Tax | — | — | — | — | — | -2 |
| Tax % | — | — | — | — | — | -27.6% |
| 3 | 8 | 19 | -2 | 1 | -4 | |
| PAT margin % | 2.6% | 3.9% | 5.5% | -0.6% | 0.4% | -1.5% |
| EPS (₹) | — | — | — | — | — | -2.3 |
| EPS adjusted (₹) | 1.6 | 4.3 | 10 | -0.9 | 0.5 | -2.3 |
| 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 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| Reserves | 110 | 113 | 121 | 139 | 137 | 138 | 134 |
| 38 | 53 | 86 | 103 | 98 | 78 | 75 | |
| 65 | 60 | 69 | 96 | 69 | 87 | 101 | |
| Total equity & liabilities | 232 | 245 | 296 | 357 | 324 | 322 | 329 |
| 88 | 101 | 96 | 98 | 105 | 99 | 103 | |
| CWIP | — | — | — | — | — | — | 0 |
| Investments | — | — | — | — | — | — | 2 |
| — | — | — | — | — | — | 224 | |
| Total assets | 232 | 245 | 296 | 357 | 324 | 322 | 329 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 16 | -16 | 11 | 24 | 40 | 33 | |
| -16 | -6 | -15 | -13 | -12 | -11 | |
| -0 | 26 | 6 | -16 | -31 | -17 | |
| Net cash flow | 0 | 4 | 3 | -4 | -3 | 5 |
| Free cash flow | — | — | — | — | — | 18 |
| CFO / Operating profit % | 90.6% | -57.9% | 23.7% | 113% | 162.2% | 220.8% |