Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 95 | 83 | 91 | 100 | 95 | 116 | 99 | |
| COGS | 68 | 61 | 69 | 81 | 71 | 80 | 60 |
| Gross profit | 28 | 21 | 22 | 19 | 23 | 35 | 39 |
| 23 | 16 | 17 | 21 | 21 | 26 | 29 | |
| 5 | 5 | 5 | -2 | 2 | 9 | 11 | |
| OPM % | 5.2% | 5.9% | 5.9% | -1.6% | 2.4% | 8.1% | 10.8% |
| Depreciation | 1 | 1 | 1 | 5 | 5 | 6 | 5 |
| Interest | 1 | 1 | 3 | 5 | 6 | 5 | 4 |
| 0 | 0 | 1 | 0 | 0 | 5 | 1 | |
| Profit before tax | 3 | 3 | 2 | -11 | -9 | 4 | 3 |
| Tax | 1 | 1 | 0 | 0 | 0 | -0 | -2 |
| Tax % | 32.3% | 28% | 28.4% | 0.4% | 0% | -3.6% | -80.4% |
| 2 | 2 | 1 | -11 | -9 | 5 | 5 | |
| PAT margin % | 2.2% | 2.6% | 1.3% | -11.2% | -9.1% | 3.9% | 4.6% |
| EPS (₹) | — | 4.1 | 1.8 | -13.4 | -10.4 | 4.2 | 7.2 |
| EPS adjusted (₹) | 4 | 4.3 | 1.3 | -13.5 | -10.4 | 3.4 | 3.4 |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 5 | 5 | 8 | 8 | 8 | 13 | 13 |
| Reserves | 14 | 16 | 26 | 15 | 6 | 25 | 30 |
| 2 | 5 | 19 | 13 | 8 | 8 | 17 | |
| 17 | 47 | 52 | 71 | 73 | 55 | 46 | |
| Total equity & liabilities | 37 | 73 | 105 | 108 | 96 | 102 | 106 |
| 9 | 25 | 55 | 55 | 50 | 42 | 35 | |
| CWIP | 1 | 6 | 1 | 0 | 0 | 4 | 0 |
| Investments | — | 0 | 0 | 0 | 0 | 0 | 0 |
| 27 | 42 | 49 | 53 | 46 | 56 | 71 | |
| Total assets | 37 | 73 | 105 | 108 | 96 | 102 | 106 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 4 | 20 | 1 | 17 | 15 | -2 | -2 | |
| -2 | -22 | -25 | -4 | -1 | -7 | -0 | |
| -1 | 1 | 24 | -13 | -15 | 10 | 3 | |
| Net cash flow | 1 | -1 | -0 | 0 | -0 | 0 | 0 |
| Free cash flow | 2 | -2 | -24 | 12 | 14 | -2 | -2 |
| CFO / Operating profit % | 89.5% | 406.3% | 21.3% | — | 678% | -24.4% | -20.4% |