| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 498 | 202 | 68 | 22 | 29 | 57 | 55 | |
| COGS | 389 | 199 | 75 | 32 | 24 | 54 | 52 |
| Gross profit | 109 | 3 | -7 | -10 | 5 | 4 | 3 |
| 61 | 28 | 78 | 9 | 6 | 7 | 7 | |
| 48 | -25 | -85 | -19 | -1 | -3 | -4 | |
| OPM % | 9.7% | -12.4% | -125.9% | -85.2% | -5% | -4.9% | -6.9% |
| Depreciation | 12 | 12 | 10 | 9 | 8 | 8 | 7 |
| Interest | 40 | 45 | 44 | 1 | 1 | 1 | 1 |
| 14 | -136 | -42 | -89 | 1 | 1 | 1 | |
| Profit before tax | 10 | -218 | -181 | -117 | -10 | -11 | -11 |
| Tax | 7 | -24 | -39 | -7 | 2 | 0 | 0 |
| Tax % | 64.2% | -10.8% | -21.2% | -6.3% | 17.2% | 0% | 0% |
| 4 | -195 | -143 | -110 | -12 | -11 | -11 | |
| PAT margin % | 0.7% | -96.5% | -210.9% | -499.5% | -40.5% | -19.2% | -20.5% |
| EPS (₹) | 2.5 | 128.5 | -89.2 | -68.7 | -5.2 | -0.7 | -7.1 |
| EPS adjusted (₹) | — | -121.4 | -89.2 | -68.7 | -7.4 | -6.9 | -7.1 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 109 | -33 | -143 | -152 | -162 | -174 |
| 283 | 408 | 381 | 374 | 381 | 381 | |
| 169 | 45 | 61 | 81 | 68 | 74 | |
| Total equity & liabilities | 576 | 436 | 315 | 320 | 303 | 297 |
| 151 | 139 | 129 | 121 | 113 | 108 | |
| CWIP | 3 | 3 | 3 | 3 | 3 | 3 |
| Investments | 9 | 9 | 2 | 2 | 2 | 0 |
| 412 | 285 | 180 | 193 | 184 | 186 | |
| Total assets | 576 | 436 | 315 | 320 | 303 | 297 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -5 | -76 | 16 | 6 | -7 | 0 | |
| 7 | 16 | 12 | -4 | 7 | 0 | |
| 3 | 53 | -28 | -1 | -1 | -1 | |
| Net cash flow | 6 | -7 | 0 | 1 | -1 | 0 |
| Free cash flow | -6 | -76 | 15 | 6 | -7 | 0 |
| CFO / Operating profit % | — | — | — | — | — | — |