| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 181 | 168 | 210 | 152 | 68 | 4 | |
| COGS | 162 | 151 | 193 | 143 | 66 | 5 |
| Gross profit | 18 | 17 | 17 | 9 | 2 | -1 |
| 12 | 11 | 12 | 12 | 10 | 5 | |
| 7 | 6 | 5 | -3 | -8 | -5 | |
| OPM % | 3.8% | 3.4% | 2.5% | -1.6% | -11.6% | -127.4% |
| Depreciation | 3 | 3 | 4 | 4 | 4 | 4 |
| Interest | 5 | 4 | 3 | 3 | 1 | 1 |
| 2 | 2 | -3 | 1 | 0 | 1 | |
| Profit before tax | 1 | 0 | -5 | -8 | -12 | -9 |
| Tax | -0 | 0 | -6 | -2 | -0 | -0 |
| Tax % | -5.6% | 80.5% | -115.4% | -29.7% | -0.1% | -0.2% |
| 2 | 0 | 1 | -5 | -12 | -9 | |
| PAT margin % | 0.8% | 0.1% | 0.4% | -3.6% | -18.3% | -228.7% |
| EPS (₹) | 2.4 | 0.1 | 0.6 | -4.2 | -9.6 | -7.1 |
| EPS adjusted (₹) | 1.2 | 0.1 | 0.6 | -4.2 | -9.6 | -7.1 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 10 | 10 | 11 | 5 | -7 | -16 |
| 30 | 28 | 19 | 24 | 24 | 26 | |
| 127 | 141 | 123 | 87 | 70 | 67 | |
| Total equity & liabilities | 173 | 185 | 159 | 123 | 94 | 84 |
| 76 | 87 | 86 | 83 | 80 | 76 | |
| CWIP | 0 | 0 | 0 | 1 | 1 | 1 |
| Investments | 0 | 0 | 1 | 1 | 1 | 1 |
| 97 | 98 | 71 | 38 | 13 | 6 | |
| Total assets | 173 | 185 | 159 | 123 | 94 | 84 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 15 | 15 | 15 | 4 | 3 | -3 | |
| 3 | -12 | -2 | 0 | 0 | 0 | |
| -15 | -5 | -13 | -4 | -4 | 1 | |
| Net cash flow | 2 | -3 | -0 | 1 | -0 | -1 |
| Free cash flow | 7 | 0 | 12 | 4 | 3 | -3 |
| CFO / Operating profit % | 213.3% | 254.7% | 285.2% | — | — | — |