Consolidated figures · ₹ crore
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 43 | 44 | 56 | 42 | 56 | 69 | 81 | 73 | 64 | 76 | |
| COGS | 16 | 17 | 22 | 14 | 23 | 28 | 34 | 33 | 28 | 31 |
| Gross profit | 26 | 27 | 34 | 28 | 33 | 42 | 47 | 41 | 36 | 44 |
| 31 | 32 | 33 | 32 | 27 | 36 | 43 | 49 | 45 | 54 | |
| -5 | -4 | 1 | -4 | 6 | 6 | 4 | -8 | -9 | -10 | |
| OPM % | -11.5% | -10% | 1.6% | -9.7% | 10.3% | 8% | 5.3% | -11.6% | -14.3% | -12.7% |
| Depreciation | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 9 | 10 |
| Interest | 7 | 9 | 8 | 8 | 7 | 8 | 10 | 11 | 12 | 13 |
| 1 | 1 | 2 | 2 | 14 | 1 | 2 | 2 | 49 | 3 | |
| Profit before tax | -20 | -20 | -14 | -19 | 4 | -10 | -13 | -26 | 19 | -29 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -20 | -20 | -14 | -19 | 4 | -10 | -13 | -26 | 19 | -29 | |
| PAT margin % | -46% | -46.5% | -24.6% | -46.3% | 7.1% | -14.5% | -16% | -35.8% | 29.2% | -39% |
| EPS (₹) | -8.2 | -8.4 | — | -8 | 1.6 | -4.2 | 5.3 | -10.7 | 7.7 | -12.2 |
| EPS adjusted (₹) | -8.1 | -8.4 | -5.7 | -8 | 1.6 | -4.2 | -5.3 | -10.8 | 7.7 | -12.2 |
| Annual report | 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 14 | -1 | -6 | -8 | -4 | -14 | -23 | -46 | -29 | -60 |
| 112 | 121 | 111 | 107 | 102 | 114 | 112 | 115 | 121 | 137 | |
| 41 | 19 | 31 | 21 | 25 | 19 | 25 | 33 | 29 | 39 | |
| Total equity & liabilities | 172 | 143 | 141 | 124 | 128 | 124 | 119 | 107 | 127 | 121 |
| 114 | 97 | 90 | 82 | 73 | 66 | 58 | 57 | 41 | 41 | |
| CWIP | 0 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 3 |
| Investments | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 21 | 23 |
| 57 | 44 | 47 | 38 | 52 | 55 | 58 | 47 | 63 | 54 | |
| Total assets | 172 | 143 | 141 | 124 | 128 | 124 | 119 | 107 | 127 | 121 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 4 | -1 | 5 | 3 | 3 | -1 | 4 | 4 | -19 | -4 | |
| -1 | -3 | -3 | -1 | -0 | -2 | -2 | 0 | 26 | 1 | |
| -3 | 4 | -2 | -3 | 1 | 5 | -8 | -4 | -5 | 2 | |
| Net cash flow | -0 | 1 | 0 | -0 | 4 | 2 | -6 | 0 | 2 | -2 |
| Free cash flow | — | — | 3 | 2 | 3 | -3 | 2 | 4 | -19 | -8 |
| CFO / Operating profit % | — | — | 597.7% | — | 56.9% | -14.4% | 93.5% | — | — | — |