Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 59 | 79 | 103 | 116 | 116 | 84 | 122 | 135 | 143 | 142 | 150 | |
| COGS | 0 | -14 | -58 | -74 | -63 | 44 | 64 | 71 | 79 | 77 | 79 |
| Gross profit | — | — | — | — | — | 40 | 57 | 64 | 64 | 64 | 72 |
| 77 | 106 | 161 | 193 | 177 | 37 | 46 | 51 | 56 | 59 | 66 | |
| -18 | -13 | -1 | -3 | 2 | 4 | 12 | 14 | 8 | 6 | 6 | |
| OPM % | -30% | -16.6% | -0.8% | -2.9% | 1.5% | 4.6% | 9.6% | 10.3% | 5.9% | 4% | 4% |
| Depreciation | — | — | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 7 | 5 |
| Interest | 4 | 3 | 5 | 6 | 7 | 6 | 7 | 6 | 5 | 5 | 6 |
| 19 | 4 | 6 | 8 | 3 | 3 | 3 | 2 | 9 | 13 | 7 | |
| Profit before tax | -1 | -14 | -8 | -9 | -9 | -6 | 1 | 3 | 5 | 7 | 2 |
| Tax | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| -1 | -14 | -8 | -9 | -9 | -6 | 1 | 3 | 5 | 7 | 2 | |
| PAT margin % | -2% | -17.9% | -7.6% | -7.5% | -8.1% | -7.4% | 1.1% | 2.3% | 3.8% | 4.8% | 1.5% |
| EPS (₹) | -1.8 | -9.7 | -4.5 | -5 | -5.3 | -3.5 | 0.8 | 1.5 | 2.4 | 3 | 1 |
| EPS adjusted (₹) | -0.2 | -8.8 | -4.4 | -4.9 | -5.3 | -3.5 | 0.8 | 1.6 | 2.4 | 2.9 | 0.9 |
| 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 | — |
| ₹ 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 | 51 | 16 | 18 | 18 | 18 | 18 | 19 | 20 | 22 | 23 | 27 |
| Reserves | -3 | 32 | 14 | 6 | -4 | -10 | -6 | 9 | 38 | 80 | 124 |
| Minority interest | — | — | — | — | — | — | 0 | — | 0 | — | — |
| 70 | 48 | 50 | 58 | 59 | 66 | 70 | 53 | 33 | 60 | 71 | |
| 45 | 66 | 73 | 80 | 75 | 72 | 67 | 75 | 78 | 56 | 49 | |
| Total equity & liabilities | 163 | 163 | 155 | 161 | 148 | 145 | 150 | 157 | 171 | 220 | 270 |
| 98 | 98 | — | 83 | 78 | 72 | 69 | 65 | 64 | 52 | 51 | |
| CWIP | — | — | 0 | — | 0 | — | — | 1 | 0 | 10 | 13 |
| Investments | 7 | 7 | 7 | 7 | 5 | 6 | 5 | 7 | 19 | 27 | 74 |
| 58 | 58 | 148 | 72 | 65 | 67 | 76 | 83 | 89 | 131 | 133 | |
| Total assets | 163 | 163 | 155 | 161 | 148 | 145 | 150 | 157 | 171 | 220 | 270 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -11 | 3 | 8 | 1 | 7 | 1 | 2 | 15 | 12 | -22 | -7 | |
| 80 | 2 | -5 | -0 | -1 | -2 | -1 | -6 | -8 | -2 | -48 | |
| -74 | -4 | -4 | -1 | -6 | 0 | -0 | -8 | -4 | 56 | 50 | |
| Net cash flow | -4 | 1 | -1 | -0 | 0 | -1 | 0 | 1 | -0 | 32 | -5 |
| Free cash flow | -15 | -3 | 2 | -2 | 5 | -1 | -2 | 11 | 7 | -35 | -16 |
| CFO / Operating profit % | — | — | — | — | 380.2% | 18.5% | 13.3% | 107.7% | 139.6% | -391.5% | -119.6% |