| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 245 | 241 | 251 | 312 | 282 | 248 | 361 | 388 | 377 | 336 | 366 | |
| COGS | 4 | -115 | -160 | -239 | -221 | 189 | 257 | 279 | 271 | -249 | 276 |
| Gross profit | 240 | — | — | — | — | 59 | 104 | 110 | 106 | — | 91 |
| 224 | 317 | 368 | 541 | 497 | 52 | 77 | 70 | 69 | 558 | 69 | |
| 17 | 40 | 43 | 9 | 7 | 7 | 27 | 40 | 37 | 28 | 22 | |
| OPM % | 6.9% | 16.5% | 17.1% | 2.9% | 2.3% | 3% | 7.4% | 10.2% | 9.9% | 8.2% | 6% |
| Depreciation | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 8 | 7 | 7 | 7 |
| Interest | 23 | 21 | 20 | — | 24 | 26 | 25 | 24 | 24 | 25 | 15 |
| 0 | — | 0 | 0 | 0 | 0 | 1 | 26 | 1 | 6 | 1 | |
| Profit before tax | -14 | 11 | 13 | -19 | -28 | -28 | -8 | 34 | 7 | 1 | 1 |
| Tax | — | — | — | — | — | 0 | 0 | 0 | 0 | — | 0 |
| -14 | 11 | 13 | -19 | -28 | -28 | -8 | 34 | 7 | 1 | 1 | |
| PAT margin % | -5.5% | 4.5% | 5.2% | -6.3% | -9.8% | -11.5% | -2.3% | 8.8% | 1.9% | 0.3% | 0.3% |
| EPS (₹) | -3.8 | 2 | 2.3 | -5 | -6.3 | -6.5 | -1.9 | 7.9 | 0.9 | -5.8 | 0.1 |
| EPS adjusted (₹) | — | 2.5 | 3 | -4.5 | -6.3 | -6.5 | -1.9 | 7.9 | 1.1 | 0.1 | 0.1 |
| 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 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 65 | 74 | 74 |
| Reserves | -137 | -114 | -138 | -167 | -197 | -206 | -168 | -157 | -159 | 7 |
| 180 | 154 | 152 | 148 | 144 | 185 | 152 | 131 | 144 | 111 | |
| 189 | 163 | 215 | 173 | 192 | 184 | 169 | 150 | 151 | 265 | |
| Total equity & liabilities | 276 | 247 | 273 | 197 | 183 | 206 | 197 | 190 | 210 | 458 |
| 130 | 114 | 107 | 96 | 86 | 90 | 94 | 92 | 91 | 329 | |
| CWIP | 0 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Investments | — | — | — | — | 0 | 0 | 0 | 0 | — | 0 |
| 145 | 131 | 166 | 101 | 96 | 117 | 103 | 98 | 119 | 129 | |
| Total assets | 276 | 247 | 273 | 197 | 183 | 206 | 197 | 190 | 210 | 458 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -7 | 36 | 37 | 34 | 26 | 15 | 55 | 43 | 24 | 6 | 52 | |
| -3 | -1 | -4 | -3 | 1 | -1 | -15 | -11 | -4 | -6 | -4 | |
| 2 | -28 | -32 | -39 | -27 | -15 | -41 | -33 | -19 | 2 | -51 | |
| Net cash flow | -8 | 7 | 1 | -8 | -0 | -1 | -1 | 0 | 0 | 2 | -3 |
| Free cash flow | — | — | — | — | — | 14 | 42 | 31 | 19 | — | 47 |
| CFO / Operating profit % | -40.6% | 90.8% | 87.2% | 368.5% | 389.2% | 201.6% | 205.5% | 109.1% | 62.9% | 22.8% | 237.3% |