Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 105 | 111 | 117 | 109 | 94 | 146 | 195 | 325 | 291 | |
| COGS | -60 | -63 | -59 | -66 | -61 | 58 | 95 | 123 | 225 | 198 |
| Gross profit | — | — | — | — | — | 36 | 51 | 71 | 100 | 93 |
| 170 | 175 | 177 | 185 | 174 | 35 | 48 | 60 | 82 | 85 | |
| Operating profit (EBITDA) | -8 | -7 | -7 | -2 | -4 | 1 | 4 | 11 | 17 | 8 |
| OPM % | -7.9% | -6.8% | -6.2% | -1.7% | -3.8% | 0.8% | 2.4% | 5.8% | 5.4% | 2.6% |
| Depreciation | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
| Interest | 7 | 5 | 7 | 6 | 7 | 8 | 8 | 5 | 7 | 5 |
| 2 | 2 | 9 | 3 | 5 | 4 | 3 | 5 | 8 | 8 | |
| Profit before tax | 0 | -7 | -8 | -7 | -10 | -7 | -5 | 8 | 15 | 7 |
| Tax | — | — | 1 | -14 | -2 | -1 | 2 | -0 | 6 | 1 |
| Tax % | — | — | 13.7% | -198.6% | -23.4% | -13.7% | 41.3% | -2.9% | 39% | 15.4% |
| -0 | -7 | -9 | 7 | -8 | -6 | -7 | 9 | 9 | 6 | |
| PAT margin % | -0.1% | -6.7% | -8.1% | 6% | -6.9% | -6.4% | -4.6% | 4.4% | 2.8% | 2% |
| EPS (₹) | -0 | -2.5 | -3 | 2.4 | -2.6 | -2.1 | -2.3 | 3 | — | — |
| EPS adjusted (₹) | -0 | -2.5 | -3.1 | 2.5 | -2.6 | -2.1 | -2.3 | 3 | 2.1 | 1.2 |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | 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 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 21 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 21 | 24 | 24 |
| Reserves | 24 | 129 | 109 | 116 | 109 | 103 | 97 | 105 | 113 | 173 | 167 |
| Minority interest | — | — | — | — | — | — | — | 0 | — | — | — |
| 40 | 46 | 55 | 59 | 61 | 69 | 66 | 67 | 84 | 76 | 74 | |
| 51 | 81 | 76 | 65 | 68 | 58 | 77 | 65 | 121 | 112 | 120 | |
| Total equity & liabilities | 135 | 271 | 256 | 256 | 252 | 244 | 254 | 252 | 339 | 384 | 385 |
| 46 | 226 | 211 | 191 | 188 | 187 | 186 | 185 | 188 | 200 | 207 | |
| CWIP | 3 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 4 | 1 |
| Investments | 36 | 5 | 6 | 6 | 6 | 6 | 5 | 6 | 6 | 29 | 14 |
| 51 | 40 | 39 | 58 | 58 | 51 | 60 | 61 | 144 | 153 | 163 | |
| Total assets | 135 | 271 | 256 | 256 | 252 | 244 | 254 | 252 | 339 | 384 | 385 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| -7 | -9 | 1 | 6 | 12 | 8 | -6 | -5 | |
| 16 | 10 | -1 | 0 | -2 | -2 | -3 | -35 | |
| -8 | -1 | -3 | -7 | -10 | -4 | 8 | 42 | |
| Net cash flow | -0 | -0 | -3 | -0 | 0 | 2 | -1 | 2 |
| Free cash flow | -7 | — | — | 6 | 10 | 7 | -11 | -20 |
| CFO / Operating profit % | — | — | — | 830.3% | 346.8% | 70.3% | -36.3% | -66% |