Loading page…
Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 56 | 94 | 93 | 90 | 78 | 100 | |
| COGS | 33 | 61 | 61 | 56 | 47 | 56 |
| Gross profit | 22 | 33 | 32 | 34 | 31 | 44 |
| 17 | 23 | 23 | 25 | 26 | 32 | |
| 5 | 9 | 9 | 9 | 6 | 12 | |
| OPM % | 9.3% | 9.7% | 10.1% | 9.9% | 7.3% | 11.7% |
| Depreciation | 4 | 4 | 4 | 7 | 7 | 8 |
| Interest | 2 | 2 | 3 | 4 | 4 | 4 |
| 0 | 0 | 4 | 1 | 1 | 2 | |
| Profit before tax | -0 | 3 | 7 | -1 | -4 | 2 |
| Tax | -0 | 1 | 2 | -1 | -1 | 0 |
| Tax % | -45.5% | 22.8% | 24% | -108% | -30.8% | 22.9% |
| -0 | 2 | 5 | 0 | -3 | 2 | |
| PAT margin % | -0.2% | 2.4% | 5.6% | 0.1% | -3.9% | 1.6% |
| EPS (₹) | — | — | — | 0.1 | -2.6 | 1.8 |
| EPS adjusted (₹) | -0.1 | 2.1 | 4.9 | 0.5 | -1.6 | 1.8 |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 9 | 9 | 11 | 11 | 11 | 13 | 13 |
| Reserves | 11 | 11 | 12 | 17 | 24 | 29 | 31 |
| Minority interest | — | 0 | 0 | — | 0 | — | — |
| 23 | 26 | 24 | 30 | 41 | 44 | 48 | |
| 9 | 14 | 16 | 16 | 15 | 12 | 29 | |
| Total equity & liabilities | 52 | 60 | 62 | 74 | 91 | 98 | 121 |
| 39 | 38 | 41 | 48 | 57 | 59 | 55 | |
| CWIP | 0 | 1 | 4 | 3 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 14 | 20 | 16 | 22 | 35 | 39 | 65 | |
| Total assets | 52 | 60 | 62 | 74 | 91 | 98 | 121 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 6 | 7 | 4 | 9 | 6 | -1 | 2 | 5 | |
| -6 | -11 | -4 | -6 | -5 | -7 | -13 | -9 | |
| 1 | 3 | 1 | -5 | 3 | 5 | 11 | 4 | |
| Net cash flow | 1 | -1 | 1 | -2 | 3 | -3 | 0 | -0 |
| Free cash flow | — | — | -0 | 3 | -6 | -8 | -11 | -8 |
| CFO / Operating profit % | — | — | 85.1% | 100.6% | 59.6% | -6.2% | 28.7% | 42.7% |