Consolidated figures · ₹ crore
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 92 | 107 | 97 | 122 | 184 | 132 | 181 | 161 | |
| COGS | 63 | 72 | 67 | 89 | 118 | 79 | 116 | 107 |
| Gross profit | 29 | 36 | 30 | 33 | 65 | 53 | 65 | 54 |
| 40 | 41 | 44 | 51 | 50 | 47 | 50 | 51 | |
| Operating profit (EBITDA) | -11 | -5 | -14 | -18 | 16 | 6 | 14 | 3 |
| OPM % | -11.7% | -4.7% | -13.9% | -15.1% | 8.6% | 4.8% | 8% | 2.2% |
| Depreciation | 8 | 9 | 9 | 7 | 7 | 9 | 10 | 10 |
| Interest | 7 | 10 | 9 | 1 | 3 | 3 | 2 | 1 |
| 3 | 4 | 5 | 4 | 6 | 4 | 4 | 5 | |
| Profit before tax | — | — | — | — | — | — | — | — |
| Tax | — | — | — | — | 4 | 5 | 2 | 0 |
| -13 | -23 | 48 | -18 | 20 | 14 | 9 | 3 | |
| PAT margin % | -13.7% | -21.4% | 49.7% | -14.8% | 10.9% | 10.6% | 5% | 1.8% |
| EPS (₹) | — | — | — | — | — | — | — | — |
| EPS adjusted (₹) | -16.9 | -30.8 | 65 | -24.2 | 26.9 | 18.7 | 12.1 | 3.8 |
| Annual report | 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves | 135 | 112 | 163 | 142 | 162 | 173 | 181 | 177 |
| 87 | 91 | 20 | 22 | 38 | 19 | 13 | 13 | |
| 51 | 59 | 48 | 43 | 39 | 23 | 31 | 26 | |
| Total equity & liabilities | 281 | 270 | 239 | 214 | 247 | 222 | 232 | 224 |
| 164 | 153 | 105 | 94 | 128 | 120 | 114 | 110 | |
| CWIP | 5 | 3 | 0 | 2 | 0 | 2 | 1 | 4 |
| Investments | 23 | 23 | 27 | 21 | 23 | 21 | 24 | 27 |
| 90 | 92 | 107 | 97 | 97 | 79 | 93 | 82 | |
| Total assets | 281 | 270 | 239 | 214 | 247 | 222 | 232 | 224 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 6 | 1 | -22 | -3 | 23 | 10 | 16 | 5 | |
| -21 | 1 | 130 | -4 | -33 | 16 | -4 | -10 | |
| Cash from financing | 16 | -6 | -97 | -2 | 13 | -25 | -10 | -3 |
| Net cash flow | — | — | — | — | — | — | — | — |
| Free cash flow | 6 | 1 | -22 | -3 | 23 | 10 | 16 | 5 |
| CFO / Operating profit % | — | — | — | — | 145.9% | 159.9% | 111.5% | 149.7% |