Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 92 | 101 | 181 | 185 | 168 | 198 | |
| COGS | 51 | 60 | 105 | 104 | 92 | 113 |
| Gross profit | 41 | 41 | 76 | 81 | 75 | 85 |
| 22 | 26 | 44 | 46 | 48 | 60 | |
| 18 | 14 | 32 | 34 | 28 | 25 | |
| OPM % | 20% | 14.3% | 17.8% | 18.7% | 16.5% | 12.4% |
| Depreciation | 11 | 13 | 12 | 13 | 15 | 18 |
| Interest | 17 | 13 | 17 | 15 | 14 | 12 |
| 0 | 1 | 0 | -1 | 7 | 6 | |
| Profit before tax | -9 | -11 | 3 | 5 | 5 | 1 |
| Tax | -1 | -3 | 5 | 4 | 6 | -1 |
| Tax % | -11.6% | -27.3% | 168.8% | 76.7% | 116.4% | -100% |
| -8 | -8 | -2 | 1 | -1 | 3 | |
| PAT margin % | -8.7% | -7.6% | -1.1% | 0.6% | -0.5% | 1.5% |
| EPS (₹) | — | — | — | — | -0 | 0.1 |
| EPS adjusted (₹) | -0.4 | -0.4 | -0.1 | 0 | -0 | 0.1 |
| 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 | 19 | 19 | 19 | 29 | 36 | 36 |
| Reserves | 28 | 20 | 17 | 97 | 123 | 130 |
| Minority interest | 0 | 0 | — | — | — | — |
| 86 | 98 | 106 | 78 | 115 | 110 | |
| 102 | 100 | 96 | 85 | 103 | 91 | |
| Total equity & liabilities | 236 | 237 | 239 | 288 | 377 | 368 |
| 123 | 123 | 119 | 136 | 192 | 189 | |
| CWIP | 1 | 1 | 1 | 1 | 1 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 27 |
| 112 | 114 | 120 | 151 | 185 | 151 | |
| Total assets | 236 | 237 | 239 | 288 | 377 | 368 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 29 | 7 | 20 | 11 | 27 | 31 | |
| -13 | -12 | -8 | -32 | -64 | -15 | |
| -16 | 5 | -13 | 22 | 35 | -12 | |
| Net cash flow | 1 | -1 | -1 | 1 | -1 | 4 |
| Free cash flow | 16 | -8 | 12 | -22 | -55 | 15 |
| CFO / Operating profit % | 160.4% | 47.1% | 62.4% | 32.6% | 99.1% | 127.7% |