Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 359 | 435 | 513 | 395 | 311 | 96 | 3 | |
| COGS | 206 | 279 | 364 | 297 | 222 | 95 | 2 |
| Gross profit | 153 | 156 | 149 | 97 | 89 | 1 | 0 |
| 117 | 125 | 121 | 115 | 87 | 34 | 3 | |
| 36 | 32 | 28 | -18 | 2 | -34 | -2 | |
| OPM % | 10% | 7.3% | 5.4% | -4.4% | 0.7% | -35.1% | -88.9% |
| Depreciation | 6 | 7 | 7 | 7 | 7 | 7 | 7 |
| Interest | 11 | 11 | 10 | 11 | 11 | 12 | 12 |
| 1 | 2 | 1 | 1 | 1 | 0 | 0 | |
| Profit before tax | 20 | 16 | 12 | -35 | -16 | -53 | -21 |
| Tax | 6 | 5 | 4 | -11 | -4 | 4 | 0 |
| Tax % | 32.2% | 34% | 33.6% | -30.7% | -28.3% | 7.7% | 0% |
| 13 | 10 | 8 | -24 | -11 | -57 | -21 | |
| PAT margin % | 3.7% | 2.4% | 1.6% | -6.1% | -3.6% | -58.9% | -759.1% |
| EPS (₹) | 2.9 | 2.2 | 1.8 | -5.1 | -2.4 | -24.4 | -4.6 |
| EPS adjusted (₹) | 2.9 | 2.2 | 1.8 | -5.2 | -2.4 | -12.2 | -4.6 |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 47 | 47 | 47 | 47 | 47 | 47 | 47 |
| Reserves | — | 129 | 137 | 113 | 102 | 45 | 22 |
| — | 50 | 71 | 84 | 83 | 77 | 77 | |
| — | 98 | 96 | 68 | 63 | 49 | 58 | |
| Total equity & liabilities | — | 323 | 350 | 312 | 294 | 217 | 203 |
| 151 | 149 | 144 | 155 | 150 | 142 | 135 | |
| CWIP | — | 7 | 8 | 0 | 0 | 0 | 0 |
| Investments | — | 2 | 2 | 2 | 1 | 1 | 1 |
| — | 166 | 197 | 155 | 143 | 74 | 67 | |
| Total assets | — | 323 | 350 | 312 | 294 | 217 | 203 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 35 | -10 | 11 | 12 | 4 | 14 | |
| -5 | -3 | -10 | -1 | 2 | 0 | |
| -24 | 11 | -0 | -11 | -16 | -14 | |
| Net cash flow | 6 | -2 | 1 | 0 | -10 | -0 |
| Free cash flow | 24 | -14 | 1 | 10 | 4 | 14 |
| CFO / Operating profit % | 109.5% | -35.5% | — | 569.4% | — | — |