Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 111 | 57 | 84 | 118 | 134 | 189 | 224 | |
| COGS | 88 | 46 | 62 | 92 | 106 | 138 | 174 |
| Gross profit | 23 | 11 | 21 | 25 | 27 | 51 | 50 |
| 22 | 12 | 16 | 21 | 36 | 54 | 42 | |
| 1 | -1 | 6 | 4 | -8 | -3 | 8 | |
| OPM % | 0.8% | -2.1% | 6.6% | 3.4% | -6.3% | -1.6% | 3.6% |
| Depreciation | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| 10 | 5 | 2 | 2 | 3 | 2 | 0 | |
| Profit before tax | 8 | 1 | 5 | 4 | -8 | -4 | 5 |
| Tax | 0 | -0 | 0 | 2 | -0 | -2 | -1 |
| Tax % | 4.6% | -48.9% | 1.8% | 67.1% | -1% | -45.4% | -24.7% |
| 7 | 1 | 5 | 1 | -8 | -2 | 6 | |
| PAT margin % | 6.6% | 2.5% | 5.9% | 1% | -6.3% | -1.2% | 2.7% |
| EPS (₹) | 5.4 | 1 | 3.6 | 0.9 | -6.2 | -1.6 | 4.4 |
| EPS adjusted (₹) | — | 1 | 3.6 | 0.9 | -6.2 | -1.6 | 4.4 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 78 | 83 | 84 | 76 | 74 | 80 |
| 24 | 28 | 33 | 27 | 26 | 41 | |
| 22 | 20 | 34 | 42 | 57 | 55 | |
| Total equity & liabilities | 138 | 145 | 165 | 159 | 171 | 190 |
| 20 | 18 | 18 | 19 | 18 | 17 | |
| CWIP | — | — | 0 | — | — | 0 |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 |
| 117 | 126 | 146 | 139 | 152 | 173 | |
| Total assets | 138 | 145 | 165 | 159 | 171 | 190 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 4 | -14 | 11 | -13 | -2 | -13 | |
| 2 | 10 | -16 | 17 | 6 | 2 | |
| -5 | 4 | 4 | -4 | -3 | 11 | |
| Net cash flow | 1 | -0 | -1 | -0 | 1 | -0 |
| Free cash flow | 4 | -14 | 9 | -16 | -2 | -13 |
| CFO / Operating profit % | — | -247.6% | 267.2% | — | — | -157.8% |