Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| 53 | 54 | 60 | 82 | 83 | 106 | 77 | 64 | |
| COGS | 8 | -9 | -13 | 18 | 22 | 28 | 19 | 6 |
| Gross profit | 45 | — | — | 63 | 61 | 78 | 57 | 58 |
| 42 | 61 | 74 | 46 | 54 | 67 | 63 | 64 | |
| Operating profit (EBITDA) | 3 | 3 | -1 | 17 | 8 | 11 | -5 | -6 |
| OPM % | 5.9% | 4.8% | -1.7% | 20.9% | 9.1% | 10.5% | -7.1% | -9.9% |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
| Interest | 4 | 5 | 5 | 4 | 3 | 2 | 2 | 3 |
| 3 | 6 | 3 | -1 | 11 | -0 | 1 | 4 | |
| Profit before tax | 0 | 2 | -4 | 9 | 13 | 6 | -9 | -8 |
| Tax | 0 | — | -2 | -1 | 0 | -1 | 1 | 0 |
| Tax % | 100% | — | -39.1% | -8.3% | 3.7% | -12.1% | 7.1% | 4.2% |
| 0 | 3 | -3 | 10 | 12 | 7 | -9 | -9 | |
| PAT margin % | 0% | 5.1% | -4.3% | 12.2% | 14.7% | 6.7% | -12% | -13.6% |
| EPS (₹) | — | 5.4 | -5.1 | 19.5 | 24 | 13.8 | -17.9 | -16.9 |
| EPS adjusted (₹) | 0 | 5.4 | -5.1 | 19.5 | 24 | 13.8 | -18 | -16.9 |
| — | 0% | — | 5.1% | 4.2% | 7.3% | — | — | |
| 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 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 294 | 2 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 39 | 27 | 23 | 26 | — | 27 | 44 | 48 | 39 | 33 | 27 |
| Minority interest | — | — | — | — | — | — | — | 0 | — | 0 | — |
| 604 | 6 | 37 | 41 | — | 34 | 25 | 27 | 25 | 43 | 53 | |
| 181 | 9 | 17 | 16 | 48 | 17 | 16 | 20 | 30 | 21 | 21 | |
| Total equity & liabilities | 1,117 | 43 | 83 | 88 | 54 | 83 | 90 | 100 | 99 | 101 | 106 |
| 66 | 15 | 48 | 50 | 52 | 55 | 58 | 64 | 67 | 70 | 70 | |
| CWIP | 792 | 2 | 0 | 0 | — | 0 | 1 | 2 | 1 | 0 | 0 |
| Investments | — | 20 | 19 | 17 | — | 11 | 15 | 14 | 13 | 14 | 15 |
| 259 | 7 | 16 | 20 | 1 | 16 | 16 | 20 | 17 | 17 | 21 | |
| Total assets | 1,117 | 43 | 83 | 88 | 54 | 83 | 90 | 100 | 99 | 101 | 106 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 6 | 5 | 2 | 16 | 18 | 13 | -4 | -0 | 0 | |
| -9 | -3 | 0 | -6 | -4 | -10 | -4 | -4 | -3 | |
| 0 | -2 | -6 | -9 | -15 | 2 | 4 | 5 | 3 | |
| Net cash flow | -3 | 0 | -4 | 1 | -2 | 4 | -4 | 1 | 0 |
| Free cash flow | 1 | -0 | -2 | 12 | 11 | 3 | -9 | -5 | -3 |
| CFO / Operating profit % | 181.4% | 190.4% | — | 96.5% | 230.9% | 113.5% | — | — | — |