Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 482 | 0 | 614 | 658 | 655 | 630 | 548 | |
| COGS | 376 | 0 | 500 | 551 | 517 | 499 | 458 |
| Gross profit | 106 | — | 114 | 107 | 137 | 131 | 91 |
| 66 | 0 | 89 | 87 | 93 | 91 | 95 | |
| 40 | 0 | 25 | 21 | 45 | 40 | -5 | |
| OPM % | 8.4% | 0% | 4.1% | 3.1% | 6.8% | 6.3% | -0.9% |
| Depreciation | 20 | 0 | 21 | 21 | 21 | 19 | 19 |
| Interest | 21 | 0 | 18 | 18 | 23 | 39 | 45 |
| 0 | 0 | 7 | 11 | 1 | 1 | 87 | |
| Profit before tax | -1 | 0 | -7 | -8 | 2 | -18 | 19 |
| Tax | -2 | 0 | 1 | 2 | 5 | 1 | 1 |
| Tax % | -186.8% | — | 15.3% | 26.1% | 317.1% | 5.1% | 3.8% |
| 1 | 0 | -9 | -10 | -3 | -19 | 19 | |
| PAT margin % | 0.2% | 0% | -1.4% | -1.6% | -0.5% | -3% | 3.4% |
| EPS (₹) | 0.2 | -5.7 | -1.8 | -2.2 | -0.7 | -3.9 | 3.9 |
| EPS adjusted (₹) | 0.2 | — | -1.8 | -2.2 | -0.7 | -3.9 | 3.9 |
| Annual report | 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 | 48 | 48 | 0 | 48 | 48 | 48 | 48 | 48 |
| Reserves | — | -28 | 0 | -61 | -70 | -85 | -104 | 120 |
| Minority interest | — | 33 | — | 30 | 28 | — | 0 | — |
| — | 222 | 0 | 168 | 114 | 232 | 202 | 273 | |
| — | 468 | 0 | 544 | 569 | 520 | 569 | 463 | |
| Total equity & liabilities | — | 743 | 0 | 727 | 689 | 714 | 714 | 904 |
| 280 | 272 | 0 | 242 | 248 | 234 | 223 | 205 | |
| CWIP | — | 2 | 0 | 18 | 4 | 6 | 1 | 1 |
| Investments | — | 38 | 0 | 38 | 38 | 38 | 38 | 326 |
| — | 431 | 0 | 430 | 399 | 435 | 453 | 372 | |
| Total assets | — | 743 | 0 | 727 | 689 | 714 | 714 | 904 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 46 | 0 | 99 | 68 | -47 | 70 | -27 | |
| -11 | 0 | -15 | -3 | -51 | -2 | 2 | |
| -40 | 0 | -82 | -66 | 95 | -69 | 27 | |
| Net cash flow | -6 | 0 | 1 | -0 | -3 | -1 | 1 |
| Free cash flow | 34 | 0 | 78 | 54 | -58 | 68 | -29 |
| CFO / Operating profit % | 113.2% | — | 391.4% | 332.5% | -105.6% | 175.7% | — |