Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 226 | 37 | 138 | 75 | 206 | 87 | 60 | |
| COGS | 168 | 74 | 140 | 39 | 104 | 80 | 60 |
| Gross profit | 57 | -37 | -2 | 36 | 103 | 7 | -0 |
| 28 | 16 | 25 | 20 | 18 | 19 | 34 | |
| 29 | -53 | -26 | 16 | 85 | -13 | -34 | |
| OPM % | 13% | -141.4% | -19% | 21.6% | 41.1% | -14.8% | -57.6% |
| Depreciation | 5 | 4 | 3 | 3 | 3 | 3 | 1 |
| Interest | 33 | 30 | 29 | 38 | 24 | 24 | 8 |
| 7 | 13 | 9 | -85 | 229 | 11 | 36 | |
| Profit before tax | -2 | -73 | -49 | -109 | 287 | -28 | -7 |
| Tax | -3 | -18 | -7 | 8 | 54 | 0 | 1 |
| Tax % | -171.4% | -24.1% | -14.4% | 7.3% | 18.7% | 0.1% | 18.9% |
| 1 | -56 | -42 | -117 | 234 | -28 | -8 | |
| PAT margin % | 0.5% | -149.1% | -30.3% | -156.6% | 113.1% | -32.5% | -14.2% |
| EPS (₹) | 0.1 | -4.6 | -3.5 | -9.8 | 19.5 | -2.1 | -0.6 |
| EPS adjusted (₹) | 0.1 | -4.6 | -3.5 | -9.8 | 19.5 | -2 | -0.6 |
| 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 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 14 | 14 |
| Reserves | 354 | 354 | 315 | 260 | 219 | 103 | 340 | 363 | 352 |
| Minority interest | 3 | 3 | 3 | 3 | 3 | 3 | — | — | — |
| 537 | 545 | 462 | 633 | 603 | 266 | 188 | 85 | 82 | |
| 812 | 956 | 1,111 | 980 | 1,008 | 1,058 | 716 | 728 | 668 | |
| Total equity & liabilities | 1,717 | 1,869 | 1,903 | 1,889 | 1,845 | 1,442 | 1,255 | 1,190 | 1,116 |
| 76 | 71 | 61 | 62 | 59 | 48 | 46 | 52 | 5 | |
| CWIP | 11 | — | — | 12 | 12 | 12 | 12 | 5 | 5 |
| Investments | 7 | 7 | 7 | 11 | 6 | 6 | 6 | 2 | 2 |
| 1,623 | 1,791 | 1,835 | 1,804 | 1,768 | 1,375 | 1,190 | 1,130 | 1,103 | |
| Total assets | 1,717 | 1,869 | 1,903 | 1,889 | 1,845 | 1,442 | 1,255 | 1,190 | 1,116 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -166 | -3 | 116 | 258 | 17 | 421 | -112 | 43 | -31 | |
| 4 | 21 | 7 | 16 | 16 | 9 | 207 | 12 | 9 | |
| 165 | -26 | -115 | -265 | -43 | -357 | -138 | -77 | 10 | |
| Net cash flow | 4 | -8 | 9 | 9 | -10 | 73 | -43 | -22 | -12 |
| Free cash flow | — | — | — | 258 | 17 | 420 | -114 | 42 | -34 |
| CFO / Operating profit % | — | — | 395.4% | — | — | — | -132.2% | — | — |