| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 157 | 133 | 137 | 175 | 157 | 66 | 175 | 513 | 320 | 309 | 338 | |
| COGS | -81 | -72 | -58 | -88 | -66 | -46 | -96 | -272 | -106 | -9 | — |
| 254 | 236 | 234 | 295 | 244 | 167 | 305 | 701 | 351 | 263 | 290 | |
| Operating profit (EBITDA) | -16 | -32 | -39 | -33 | -21 | -55 | -35 | 84 | 75 | 55 | 62 |
| OPM % | -10.3% | -23.8% | -28.8% | -18.9% | -13.7% | -83.1% | -19.9% | 16.3% | 23.6% | 17.9% | 18.5% |
| Depreciation | 2 | 2 | — | 3 | 3 | 3 | 3 | 4 | 4 | — | 8 |
| Interest | 8 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 5 | 7 |
| 1 | 1 | 1 | 1 | 3 | 2 | 6 | 2 | 2 | 30 | 5 | |
| Profit before tax | -22 | -35 | -44 | -38 | -24 | -58 | -34 | 79 | 67 | 80 | 53 |
| Tax | — | — | — | — | — | — | — | — | — | 17 | 16 |
| Tax % | — | — | — | — | — | — | — | — | — | 21.9% | 30.6% |
| 34 | -35 | -45 | -38 | -24 | -58 | -34 | 101 | 70 | 62 | 37 | |
| PAT margin % | 21.5% | -26% | -32.8% | -21.7% | -15.1% | -88% | -19.5% | 19.7% | 21.7% | 20.1% | 10.8% |
| EPS (₹) | 22.7 | -23.3 | -30.5 | -10.8 | -1.9 | -5.6 | -2.8 | 8.3 | 5.7 | 5.1 | 3 |
| EPS adjusted (₹) | 8.9 | -9.1 | -30.2 | -3.1 | -1.9 | -4.8 | -2.8 | 8.3 | 5.7 | 5.1 | — |
| 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 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 38 | 38 | 15 | 122 | 122 | 122 | 122 | 122 | 122 | 122 |
| Reserves | -158 | -193 | -259 | -296 | -320 | -378 | -412 | -112 | -43 | 19 |
| 17 | 18 | 121 | — | 8 | 6 | 6 | 4 | 8 | 98 | |
| 225 | 267 | 249 | 296 | 323 | 358 | 428 | 525 | 330 | 282 | |
| Total equity & liabilities | 121 | 131 | 126 | 122 | 133 | 108 | 144 | 538 | 417 | 521 |
| 27 | 53 | 62 | 62 | 59 | 56 | 58 | 300 | 307 | 318 | |
| CWIP | 6 | 7 | 3 | 0 | 0 | 3 | 4 | 5 | 12 | 21 |
| Investments | 0 | 0 | — | — | — | 0 | 0 | 0 | 0 | 2 |
| 89 | 70 | 61 | 59 | 73 | 49 | 82 | 233 | 99 | 179 | |
| Total assets | 121 | 131 | 126 | 122 | 133 | 108 | 144 | 538 | 417 | 521 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| 31 | 9 | 13 | -8 | |
| -30 | -7 | -15 | -78 | |
| Cash from financing | -1 | -2 | 2 | 86 |
| Net cash flow | 0 | -0 | -0 | 1 |
| Free cash flow | 1 | 2 | -4 | -84 |
| CFO / Operating profit % | — | — | 17.1% | -13.8% |