Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 55 | 57 | 60 | 67 | 66 | 73 | |
| COGS | 34 | 41 | 54 | 44 | 51 | 55 |
| Gross profit | 21 | 16 | 7 | 23 | 14 | 18 |
| 21 | 23 | 32 | 36 | 30 | 26 | |
| -0 | -8 | -25 | -13 | -15 | -8 | |
| OPM % | -0.6% | -13.5% | -41.7% | -19.2% | -23.3% | -11.1% |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 1 |
| Interest | 7 | 9 | 11 | 2 | 0 | 2 |
| 2 | 0 | 1 | 5 | 1 | 2 | |
| Profit before tax | -6 | -16 | -37 | -12 | -16 | -10 |
| Tax | -1 | -4 | -10 | -3 | -4 | -4 |
| Tax % | -22% | -26.7% | -26.6% | -24.5% | -26.7% | -37.8% |
| PAT | -5 | -12 | -27 | -9 | -12 | -6 |
| PAT margin % | -8.5% | -21.3% | -44.8% | -13.1% | -17.6% | -8.1% |
| EPS (₹) | -1.9 | -4.8 | -10.7 | -1.7 | -1.8 | -0.9 |
| EPS adjusted (₹) | -1.9 | -4.8 | -10.7 | -1.6 | -1.8 | -0.9 |
| Annual report | — | 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 | 25 | 25 | 25 | 25 | 56 | 66 | 66 |
| Reserves | — | 34 | 22 | -5 | 47 | 38 | 32 |
| Minority interest | — | — | — | — | 0 | 0 | — |
| — | 59 | 81 | 91 | 8 | 1 | 19 | |
| — | 45 | 49 | 54 | 56 | 71 | 69 | |
| Total equity & liabilities | — | 164 | 177 | 165 | 167 | 175 | 185 |
| 40 | 53 | 54 | 54 | 56 | 54 | 53 | |
| CWIP | — | 0 | 1 | 1 | 0 | — | 0 |
| Investments | — | 17 | 17 | 17 | 17 | 1 | 1 |
| — | 93 | 105 | 93 | 95 | 120 | 132 | |
| Total assets | — | 164 | 177 | 165 | 167 | 175 | 185 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -5 | -11 | -5 | -5 | -30 | -17 | |
| -2 | -3 | 10 | 3 | 0 | -3 | |
| 8 | -18 | 13 | 17 | 28 | 16 | |
| Net cash flow | 1 | -32 | 18 | 15 | -2 | -3 |
| Free cash flow | -5 | -12 | -6 | -6 | -30 | -17 |
| CFO / Operating profit % | — | — | — | — | — | — |