Loading page…
Consolidated figures · ₹ crore
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 20 | 9 | 88 | 45 | 5 | 1 | 91 | 136 | 185 | |
| COGS | — | -6 | 81 | 36 | 5 | 1 | 65 | 87 | 106 |
| Gross profit | — | — | 6 | 9 | 0 | 0 | 25 | 49 | 79 |
| 19 | 15 | 4 | 7 | 3 | 8 | 14 | 16 | 22 | |
| 0 | 1 | 2 | 2 | -3 | -8 | 11 | 33 | 57 | |
| OPM % | 1.9% | 8.8% | 2.8% | 4.1% | -55.2% | -784.2% | 12% | 24.4% | 31% |
| Depreciation | — | — | 0 | 0 | 0 | 0 | 1 | 5 | 5 |
| Interest | 6 | 5 | 6 | 4 | 0 | 0 | 5 | 16 | 25 |
| 9 | 7 | 3 | 3 | 4 | 2 | 11 | 9 | 13 | |
| Profit before tax | 2 | 3 | -1 | 1 | 1 | -6 | 16 | 20 | 40 |
| Tax | 1 | 0 | -3 | 3 | 1 | -2 | 3 | 6 | 11 |
| Tax % | 37.8% | 6.5% | -398.6% | 401.3% | 118.5% | -27.6% | 16% | 28.3% | 27.9% |
| 1 | 3 | 2 | -2 | -0 | -4 | 13 | 15 | 29 | |
| PAT margin % | 7.1% | 30.5% | 2.4% | -5.3% | -2.3% | -402% | 14.8% | 10.8% | 15.5% |
| EPS (₹) | 0 | 0.1 | 0.1 | -0.1 | 0 | -0.1 | 0.3 | 0.4 | 0.7 |
| EPS adjusted (₹) | — | 0.1 | 0.1 | -0.1 | -0 | -0.1 | 0.3 | 0.4 | 0.7 |
| 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 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
| Reserves | 79 | 86 | 86 | 88 | 75 | 88 | 103 | 131 |
| Minority interest | — | — | — | — | — | — | — | 0 |
| 76 | 23 | 10 | — | 0 | 0 | 22 | 78 | |
| 17 | 3 | 21 | 6 | 67 | 102 | 147 | 115 | |
| Total equity & liabilities | 212 | 151 | 156 | 133 | 182 | 230 | 311 | 364 |
| 0 | 0 | 0 | 0 | 0 | 25 | 22 | 19 | |
| CWIP | — | — | — | — | 0 | 0 | 0 | 7 |
| Investments | 29 | 27 | 30 | 15 | 13 | 7 | 5 | 9 |
| 183 | 124 | 126 | 117 | 168 | 197 | 284 | 329 | |
| Total assets | 212 | 151 | 156 | 133 | 182 | 230 | 311 | 364 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 17 | -3 | 33 | 25 | -22 | 13 | 29 | -40 | -29 | |
| 7 | -8 | 18 | -8 | 32 | -2 | -23 | 31 | -5 | |
| -25 | 14 | -52 | -17 | -10 | 0 | -4 | 5 | 31 | |
| Net cash flow | 0 | 3 | -2 | -1 | 0 | 11 | 2 | -4 | -2 |
| Free cash flow | 4 | -17 | 33 | 24 | -22 | 13 | 3 | -42 | -32 |
| CFO / Operating profit % | — | -395.2% | — | — | — | — | 260.7% | -122.1% | -50.4% |