Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 255 | 325 | 317 | 302 | 304 | 305 | |
| COGS | 84 | 117 | 111 | 110 | 120 | 125 |
| Gross profit | 171 | 208 | 206 | 192 | 185 | 180 |
| 122 | 160 | 173 | 167 | 162 | 155 | |
| 48 | 48 | 33 | 25 | 23 | 25 | |
| OPM % | 19% | 14.9% | 10.6% | 8.1% | 7.5% | 8.2% |
| Depreciation | 14 | 14 | 16 | 9 | 10 | 10 |
| Interest | 21 | 10 | 9 | 14 | 12 | 12 |
| 4 | 1 | 2 | 2 | 1 | 1 | |
| Profit before tax | 17 | 26 | 10 | 3 | 2 | 4 |
| Tax | 2 | 8 | 3 | 1 | 2 | 1 |
| Tax % | 11.3% | 30.8% | 28.2% | 29.5% | 106.9% | 29.1% |
| 15 | 18 | 7 | 2 | -0 | 3 | |
| PAT margin % | 6% | 5.6% | 2.3% | 0.8% | -0% | 0.9% |
| EPS (₹) | 4.5 | 4.5 | 1.6 | 0.5 | 0 | 0.1 |
| EPS adjusted (₹) | 0.5 | 0.4 | 0.2 | 0.1 | -0 | 0.1 |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 34 | 34 | 45 | 45 | 45 | 45 | 45 |
| Reserves | — | 102 | 222 | 229 | 232 | 232 | 235 |
| Minority interest | — | — | — | 0 | 0 | — | 0 |
| — | 143 | 57 | 94 | 97 | 92 | 90 | |
| — | 90 | 81 | 100 | 112 | 122 | 118 | |
| Total equity & liabilities | — | 369 | 405 | 468 | 486 | 491 | 488 |
| 172 | 159 | 150 | 198 | 194 | 192 | 190 | |
| CWIP | — | — | — | — | 0 | — | — |
| Investments | — | 1 | 0 | 10 | 1 | 0 | 0 |
| — | 209 | 255 | 259 | 291 | 299 | 298 | |
| Total assets | — | 369 | 405 | 468 | 486 | 491 | 488 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 38 | 25 | 23 | 5 | 23 | 33 | |
| -2 | -9 | -67 | 6 | -5 | -19 | |
| -34 | -1 | 28 | -11 | -17 | -14 | |
| Net cash flow | 2 | 14 | -16 | 0 | 1 | -0 |
| Free cash flow | 36 | 20 | -41 | -0 | 16 | 24 |
| CFO / Operating profit % | 78.1% | 51.1% | 69.3% | 21.5% | 102.6% | 132.1% |