Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|
| 61 | 208 | 177 | 117 | 152 | |
| COGS | 24 | 116 | 114 | 79 | 91 |
| Gross profit | 38 | 93 | 63 | 38 | 60 |
| 25 | 59 | 46 | 40 | 45 | |
| 12 | 34 | 17 | -2 | 15 | |
| OPM % | 19.9% | 16.3% | 9.6% | -1.3% | 10% |
| Depreciation | 7 | 5 | 4 | 3 | 3 |
| Interest | 20 | 16 | 14 | 12 | 0 |
| -27 | 12 | -1 | 7 | 3 | |
| Profit before tax | -50 | 88 | -2 | -9 | 15 |
| Tax | -4 | -7 | 7 | 1 | 0 |
| Tax % | -7% | -8.3% | 286.3% | 7% | 1.4% |
| -47 | 96 | -9 | -10 | 15 | |
| PAT margin % | -76.6% | 45.9% | -5.1% | -8.5% | 9.9% |
| EPS (₹) | -16.8 | 34.4 | -3.3 | -3.6 | 5.4 |
| EPS adjusted (₹) | -10.9 | 22.3 | -2.1 | -2.3 | 5.4 |
| — | 0% | — | — | 11.1% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 43 | 43 | 43 | 43 | 43 | 28 |
| Reserves | — | 31 | 101 | 83 | 72 | 170 |
| Minority interest | — | — | — | 0 | — | — |
| — | 140 | 107 | 105 | 95 | 0 | |
| — | 63 | 38 | 29 | 23 | 29 | |
| Total equity & liabilities | — | 276 | 288 | 260 | 233 | 227 |
| 95 | 88 | 64 | 60 | 50 | 49 | |
| CWIP | — | 1 | 1 | 1 | 2 | 1 |
| Investments | — | 1 | 40 | 29 | 0 | 32 |
| — | 187 | 184 | 170 | 181 | 145 | |
| Total assets | — | 276 | 288 | 260 | 233 | 227 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|
| 101 | 20 | 28 | 8 | 5 | |
| 274 | -8 | 11 | 14 | -16 | |
| -125 | -15 | -19 | -1 | 11 | |
| Net cash flow | 250 | -4 | 20 | 21 | 0 |
| Free cash flow | — | — | 27 | 1 | 2 |
| CFO / Operating profit % | 829.6% | 58.4% | 164.5% | — | 34% |