Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 62 | 80 | 93 | 108 | 120 | 131 | |
| COGS | 15 | 17 | 20 | 22 | 23 | 28 |
| Gross profit | 47 | 63 | 73 | 86 | 98 | 104 |
| 45 | 52 | 71 | 79 | 103 | 121 | |
| 2 | 11 | 2 | 7 | -5 | -18 | |
| OPM % | 3.4% | 13.6% | 2.4% | 6.1% | -4.2% | -13.5% |
| Depreciation | 1 | 1 | 1 | 1 | 5 | 5 |
| Interest | 8 | 8 | 5 | 4 | 4 | 7 |
| 0 | 1 | 3 | 1 | 2 | 14 | |
| Profit before tax | -7 | 3 | -1 | 1 | -12 | -16 |
| Tax | -2 | 0 | -0 | 2 | 2 | -0 |
| Tax % | -28% | 14.6% | -23.2% | 167.7% | 14.1% | -0.2% |
| -5 | 2 | -1 | -2 | -14 | -16 | |
| PAT margin % | -7.8% | 2.9% | -1% | -1.4% | -11.6% | -12.4% |
| EPS (₹) | -4.3 | 2.6 | -0.5 | -1.4 | -11.6 | -30.5 |
| EPS adjusted (₹) | -4.6 | 2.2 | -0.9 | -1.3 | -11.6 | -13.1 |
| Annual report | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 11 | 11 | 11 | 12 | 12 | 13 |
| Reserves | -7 | -4 | -5 | 20 | -3 | -2 |
| Minority interest | 2 | 2 | 2 | 3 | 3 | 4 |
| 77 | 70 | 74 | 68 | 66 | 81 | |
| 33 | 32 | 34 | 38 | 50 | 43 | |
| Total equity & liabilities | 114 | 110 | 116 | 141 | 129 | 138 |
| 32 | 32 | 46 | 46 | 47 | 50 | |
| CWIP | 14 | 4 | 7 | 7 | 9 | 8 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 68 | 74 | 63 | 88 | 73 | 81 | |
| Total assets | 114 | 110 | 116 | 141 | 129 | 138 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 7 | -1 | 10 | 2 | 5 | -24 | |
| -1 | -2 | -7 | -1 | -15 | -5 | |
| 6 | -13 | -1 | 18 | -9 | 32 | |
| Net cash flow | 12 | -16 | 2 | 18 | -19 | 3 |
| Free cash flow | 6 | -3 | 4 | 1 | -9 | -30 |
| CFO / Operating profit % | 357.2% | -4.6% | 438.2% | 31% | — | — |