Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 72 | 66 | 65 | 76 | 86 | 93 | 110 | 149 | 167 | 237 | |
| COGS | -34 | -1 | -42 | -47 | 46 | 49 | 61 | 71 | 107 | 130 | 200 |
| Gross profit | — | — | — | — | 30 | 38 | 33 | 40 | 42 | 37 | 36 |
| 87 | 70 | 104 | 107 | 25 | 29 | 26 | 35 | 34 | 32 | 31 | |
| 2 | 3 | 4 | 5 | 5 | 8 | 6 | 5 | 8 | 5 | 5 | |
| OPM % | 4.1% | 4.3% | 6.2% | 7.4% | 6.4% | 9.4% | 6.7% | 4.4% | 5.3% | 3.3% | 2.2% |
| Depreciation | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 1 | 2 | 2 | 2 |
| Interest | 2 | 2 | 3 | 3 | 4 | 4 | 3 | 3 | 5 | 3 | 1 |
| 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| Profit before tax | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 3 |
| Tax | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
| Tax % | 24.7% | 30.5% | 10.6% | 43.5% | 41.9% | 27.5% | 28.3% | 35.7% | 31.9% | 28.4% | 42.2% |
| 2 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | |
| PAT margin % | 3.2% | 0.8% | 0.9% | 0.7% | 0.7% | 1.8% | 1.1% | 0.6% | 0.6% | 0.8% | 0.8% |
| EPS (₹) | — | — | 1.9 | 1.5 | 1.6 | 1 | 0.6 | 0.4 | 0.6 | 0.9 | 0.1 |
| EPS adjusted (₹) | — | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 |
| 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 | 3 | 3 | 3 | 3 | 3 | 16 | 16 | 16 | 16 | 30 |
| Reserves | 9 | 10 | — | 13 | 14 | 2 | 3 | 4 | 5 | 27 |
| Minority interest | — | — | — | 0 | — | — | 0 | — | — | — |
| 19 | 24 | — | 30 | 29 | 30 | 33 | 32 | 31 | 35 | |
| 10 | 10 | — | 17 | 31 | 28 | 45 | 49 | 65 | 53 | |
| Total equity & liabilities | 40 | 48 | — | 63 | 77 | 76 | 97 | 101 | 117 | 145 |
| 8 | 12 | 14 | 18 | 20 | 10 | 14 | 13 | 14 | 19 | |
| CWIP | 0 | 0 | — | 4 | 1 | 0 | 0 | 0 | 0 | 1 |
| Investments | — | — | — | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
| 32 | 36 | — | 40 | 54 | 64 | 80 | 86 | 100 | 123 | |
| Total assets | 40 | 48 | — | 63 | 77 | 76 | 97 | 101 | 117 | 145 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -6 | 8 | -0 | 6 | 4 | 6 | 6 | 6 | -36 | |
| -3 | 8 | -4 | -3 | -2 | 1 | -2 | -0 | -2 | -7 | |
| 3 | -3 | -4 | 3 | -4 | -3 | -6 | -6 | -4 | 44 | |
| Net cash flow | 0 | -1 | 0 | -0 | -0 | 2 | -2 | -0 | 0 | 0 |
| Free cash flow | -4 | -7 | 3 | -12 | 3 | 4 | 0 | 6 | 3 | -44 |
| CFO / Operating profit % | 12.6% | -139.6% | 172.7% | -8.7% | 72.4% | 59.2% | 119.1% | 80.7% | 111.9% | -694.3% |