| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 84 | 106 | 124 | 92 | 82 | 129 | 160 | 144 | 155 | 182 | |
| COGS | -57 | -64 | -85 | -101 | -78 | 60 | 100 | 131 | 113 | 119 | 145 |
| Gross profit | — | — | — | — | — | 22 | 29 | 29 | 31 | 36 | 36 |
| 126 | 142 | 185 | 220 | 175 | 16 | 19 | 35 | 24 | 23 | 24 | |
| 0 | 7 | 6 | 5 | -5 | 6 | 9 | -7 | 7 | 13 | 12 | |
| OPM % | 0.4% | 7.8% | 5.4% | 4.2% | -5.4% | 7.6% | 7.1% | -4.1% | 5% | 8.1% | 6.5% |
| Depreciation | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 6 |
| Interest | 12 | — | 14 | 15 | 16 | 17 | 21 | 24 | 9 | 3 | 2 |
| — | — | — | 2 | — | 0 | 5 | -1 | 125 | 0 | 0 | |
| Profit before tax | -13 | -7 | -11 | -10 | -27 | -14 | -10 | -33 | 122 | 8 | 4 |
| Tax | — | — | — | — | — | 0 | 0 | 0 | 1 | 2 | 5 |
| Tax % | — | — | — | — | — | 1.6% | 0% | 0% | 0.5% | 25.8% | 122.1% |
| -6 | -7 | -11 | -11 | -29 | -14 | -10 | -33 | 121 | 6 | -1 | |
| PAT margin % | -9.1% | -8.2% | -10.4% | -9% | -31.1% | -16.9% | -7.5% | -20.9% | 84.1% | 3.7% | -0.5% |
| EPS (₹) | -8.6 | -9.4 | -14.9 | -15.1 | -7.3 | -18.8 | -13.4 | -45.3 | 152 | 6.8 | -1.1 |
| EPS adjusted (₹) | — | -9.4 | -14.9 | -15.1 | -38.8 | -18.8 | -13 | -45.3 | 144.8 | 6.8 | -1.1 |
| Annual report | Annual report for Mar 2016 | 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 | — |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
| Reserves | 4 | -14 | -25 | -54 | -67 | -77 | -110 | 11 | 17 | 15 |
| 17 | 16 | 17 | 18 | 0 | 0 | 0 | 22 | 21 | 16 | |
| 54 | 70 | 82 | 94 | 127 | 141 | 164 | 15 | 18 | 24 | |
| Total equity & liabilities | 82 | 80 | 81 | 66 | 66 | 71 | 61 | 56 | 64 | 64 |
| 55 | 55 | 52 | 45 | 42 | 40 | 33 | 34 | 36 | 31 | |
| CWIP | 2 | — | — | — | 0 | 2 | 0 | 1 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 25 | 25 | 29 | 21 | 25 | 29 | 29 | 21 | 28 | 33 | |
| Total assets | 82 | 80 | 81 | 66 | 66 | 71 | 61 | 56 | 64 | 64 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 6 | 3 | 1 | 1 | 5 | 4 | 11 | 10 | 8 | |
| 0 | -2 | -1 | -1 | -1 | -4 | -4 | -5 | -3 | -2 | |
| -7 | -4 | -0 | -1 | -1 | -1 | -0 | -6 | -6 | -8 | |
| Net cash flow | — | — | — | — | -0 | 1 | -1 | -0 | 0 | -1 |
| Free cash flow | — | — | — | — | 1 | 2 | -0 | 6 | 7 | 7 |
| CFO / Operating profit % | 86.6% | 95.8% | 61.1% | — | 21.9% | 59% | — | 145% | 76.7% | 71.9% |