Consolidated figures · ₹ crore
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 26 | 22 | 25 | 19 | 25 | 34 | 40 | 34 | 40 | |
| COGS | 9 | 8 | 11 | 4 | 12 | 0 | 16 | -0 | -0 |
| Gross profit | 18 | 14 | 14 | 14 | 12 | 34 | 24 | — | — |
| 7 | 8 | 5 | 5 | 6 | 20 | 8 | 23 | 26 | |
| 11 | 6 | 8 | 10 | 7 | 14 | 16 | 11 | 15 | |
| OPM % | 40.9% | 28% | 33.7% | 51.4% | 26.6% | 41.2% | 39.9% | 31.5% | 36% |
| Depreciation | 10 | 9 | 9 | 9 | 7 | 7 | 7 | 7 | 8 |
| Interest | 8 | 7 | 5 | 2 | 2 | 2 | 4 | 2 | 3 |
| -17 | 6 | 6 | 2 | 2 | -6 | 1 | 2 | -2 | |
| Profit before tax | -24 | — | 0 | 0 | 0 | -1 | 6 | 4 | 1 |
| Tax | -3 | 0 | 0 | 0 | 0 | 18 | -2 | 2 | 1 |
| Tax % | -11.2% | — | 14.3% | 15.4% | 13.3% | 1,560.3% | -30.8% | 63.8% | 100% |
| -21 | -12 | 0 | 0 | 0 | -19 | 7 | 1 | 0 | |
| PAT margin % | -80.2% | -55.8% | 0.2% | 1.2% | 0.5% | -56.7% | 18.3% | 3.8% | 0% |
| EPS (₹) | -2.3 | -1.4 | 0 | 0 | 0.2 | -2.2 | 0.7 | 0.1 | 0 |
| EPS adjusted (₹) | — | -1.4 | 0 | 0 | 0 | -1.8 | 0.7 | 0.1 | 0 |
| 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 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 90 | 90 | 90 | 90 | 107 | 107 | 129 | 161 |
| Reserves | 111 | 111 | 140 | 141 | 123 | 130 | 150 | 146 |
| Minority interest | — | — | — | 1 | 1 | 1 | 1 | 1 |
| 92 | 88 | 61 | — | 60 | 55 | 7 | 10 | |
| 10 | 5 | 2 | 57 | 22 | 19 | 19 | 30 | |
| Total equity & liabilities | 302 | 294 | 292 | 288 | 313 | 312 | 305 | 348 |
| 257 | 255 | 246 | — | 159 | 236 | 247 | 244 | |
| CWIP | 0 | 0 | 1 | — | 1 | 1 | 1 | 12 |
| Investments | 10 | 10 | 10 | — | 0 | 0 | 0 | 0 |
| 34 | 29 | 35 | 288 | 153 | 76 | 58 | 91 | |
| Total assets | 302 | 294 | 292 | 288 | 313 | 312 | 305 | 348 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 5 | 10 | -3 | 1 | 0 | -8 | -9 | 3 | |
| 2 | 1 | 6 | 2 | 5 | -37 | -23 | -34 | |
| -7 | -9 | -1 | -5 | 15 | -56 | 33 | 39 | |
| Net cash flow | -0 | 1 | 2 | -2 | 20 | -102 | 1 | 8 |
| Free cash flow | — | — | -8 | 1 | 0 | -9 | -29 | -19 |
| CFO / Operating profit % | 86.7% | 117.2% | -31.6% | 20.7% | 2.4% | -50.8% | -86.9% | 19.1% |