| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 156 | 156 | 165 | 163 | 141 | 65 | 104 | 99 | 88 | 33 | 14 | |
| COGS | -102 | -108 | -113 | -114 | -99 | 43 | 68 | 73 | 61 | 23 | 7 |
| Gross profit | — | — | — | — | — | 23 | 36 | 26 | 27 | 10 | 8 |
| 254 | 267 | 276 | 275 | 240 | 26 | 34 | 32 | 29 | 24 | 9 | |
| 4 | -3 | 2 | 2 | 0 | -3 | 2 | -6 | -2 | -13 | -1 | |
| OPM % | 2.7% | -1.9% | 1.2% | 1.4% | 0.2% | -5.2% | 2.1% | -6.2% | -2.4% | -40.4% | -5.7% |
| Depreciation | 12 | 12 | 12 | 9 | 6 | 5 | 5 | 4 | 2 | 2 | 2 |
| Interest | 3 | 3 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| 6 | 3 | 2 | 2 | 2 | 16 | 3 | 4 | 6 | 5 | -4 | |
| Profit before tax | -2 | -13 | -11 | -6 | -5 | 17 | -1 | -7 | 1 | -11 | -7 |
| Tax | — | — | -0 | -0 | — | 0 | 3 | 0 | 0 | 0 | 0 |
| Tax % | — | — | -0.4% | -0.3% | — | 0% | 393.9% | 0% | 0% | 0% | 1.1% |
| -2 | -13 | -11 | -12 | -6 | 17 | -3 | -7 | 1 | -11 | -7 | |
| PAT margin % | -1.4% | -8.5% | -6.4% | -7.3% | -4.3% | 26.3% | -3.1% | -6.9% | 1.4% | -32.5% | -45.8% |
| EPS (₹) | -13.5 | -80.2 | -63.6 | -70.9 | -36.7 | 103 | — | — | — | — | -39.8 |
| EPS adjusted (₹) | -13.6 | -80.4 | -63.8 | — | — | 103.3 | -19.6 | -41 | 7.7 | -64.9 | -39.9 |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Reserves | 82 | 83 | 69 | 57 | 54 | 47 | 48 | 37 | 31 |
| Minority interest | — | — | — | — | — | 0 | — | 0 | 0 |
| 21 | 21 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 32 | 31 | 36 | 23 | 28 | 27 | 25 | 16 | 13 | |
| Total equity & liabilities | 137 | 137 | 123 | 82 | 84 | 76 | 75 | 55 | 45 |
| 64 | 64 | 58 | 22 | 20 | 17 | 15 | 13 | 7 | |
| CWIP | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 3 | — | — | 6 | 13 | 11 | 15 | 20 | 21 |
| 65 | 69 | 65 | 54 | 51 | 47 | 45 | 22 | 17 | |
| Total assets | 137 | 137 | 123 | 82 | 84 | 76 | 75 | 55 | 45 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 5 | 7 | 6 | 3 | 3 | 2 | -4 | 4 | 4 | -10 | |
| -1 | 1 | 0 | 1 | 1 | 9 | 2 | 3 | -5 | -4 | 10 | |
| -8 | -8 | -7 | -7 | -5 | -10 | -0 | -1 | -1 | -1 | -1 | |
| Net cash flow | 1 | -1 | 0 | -0 | -0 | 2 | 4 | -2 | -2 | -1 | -0 |
| Free cash flow | 4 | 3 | 6 | 5 | 3 | 2 | 1 | -6 | 3 | 4 | -11 |
| CFO / Operating profit % | 241.1% | — | 369.7% | 256.8% | — | — | 80% | — | — | — | — |