| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 124 | 114 | 1 | 3 | 6 | 9 | 10 | 13 | 7 | |
| COGS | 30 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross profit | 94 | 78 | — | — | — | — | — | — | — |
| 106 | 95 | 1 | 0 | 14 | 18 | 20 | 12 | 9 | |
| -12 | -17 | 0 | 3 | -8 | -9 | -11 | 1 | -3 | |
| OPM % | -10.1% | -14.8% | 7.9% | 90.2% | -118.4% | -93.6% | -109.1% | 8.7% | -41.6% |
| Depreciation | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 38 | 43 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| 3 | 4 | -65 | -48 | 32 | 202 | 190 | 14 | 1 | |
| Profit before tax | -60 | -69 | -65 | -46 | 24 | 193 | 179 | 14 | -2 |
| Tax | 38 | -11 | 0 | 0 | 0 | 32 | 42 | 0 | 7 |
| Tax % | 63.7% | -16.4% | 0% | 0% | 0% | 16.7% | 23.5% | 1.8% | 275.9% |
| -98 | -58 | -65 | -46 | 24 | 161 | 137 | 14 | -9 | |
| PAT margin % | -79.2% | -50.5% | — | — | 369.6% | — | — | 103.3% | -136.4% |
| EPS (₹) | -8.3 | -4.9 | -5.5 | -3.9 | 2 | 13.7 | 11.6 | 1.2 | -0.8 |
| EPS adjusted (₹) | — | — | — | -3.9 | 2 | 13.7 | 11.6 | 1.2 | -0.8 |
| Annual report | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | -591 | -567 | -406 | -269 | -256 | -264 |
| Minority interest | — | — | — | — | — | 0 |
| 436 | 436 | 436 | 436 | 436 | 436 | |
| 348 | 324 | 187 | 161 | 42 | 7 | |
| Total equity & liabilities | 205 | 205 | 229 | 340 | 234 | 191 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| CWIP | — | — | — | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 72 | 0 | 0 |
| 205 | 205 | 228 | 267 | 234 | 191 | |
| Total assets | 205 | 205 | 229 | 340 | 234 | 191 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 15 | 0 | -1 | 3 | -11 | 93 | -6 | 3 | -2 | |
| -0 | -11 | 57 | 0 | 0 | -60 | -92 | 4 | -2 | 1 | |
| 0 | -0 | -57 | -0 | 0 | 72 | 0 | -0 | 0 | 0 | |
| Net cash flow | -2 | 4 | 0 | -1 | 3 | 2 | 1 | -2 | 1 | -1 |
| Free cash flow | — | — | — | — | 3 | -11 | 93 | -6 | 3 | -2 |
| CFO / Operating profit % | — | — | — | — | 103.5% | — | — | — | 254.8% | — |