| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 11 | 13 | 26 | 22 | 37 | 42 | 41 | 43 | 40 | |
| COGS | -0 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 0 |
| Gross profit | — | — | — | — | — | — | — | — | — | 42 | — |
| 12 | 17 | 19 | 17 | 18 | 16 | 19 | 22 | 24 | 28 | 34 | |
| -10 | -13 | -7 | -4 | 9 | 6 | 17 | 21 | 17 | 14 | 5 | |
| OPM % | -483.5% | -586.3% | -65.8% | -26.9% | 34.4% | 28.5% | 47.8% | 48.8% | 42.2% | 32.9% | 13% |
| Depreciation | — | — | 4 | 4 | 5 | 6 | 7 | 7 | 7 | 7 | 7 |
| Interest | 8 | 8 | 3 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 0 |
| 0 | 0 | 2 | 5 | 1 | 0 | 1 | 1 | 1 | 3 | 6 | |
| Profit before tax | -19 | -20 | -12 | -3 | 11 | -1 | 10 | 15 | 11 | 11 | 4 |
| Tax | — | — | — | — | — | 0 | -12 | 3 | 3 | 5 | 5 |
| Tax % | — | — | — | — | — | 0% | -123.9% | 20.1% | 25.5% | 47.5% | 125.5% |
| -19 | -20 | -12 | -3 | 11 | -1 | 22 | 12 | 8 | 6 | -1 | |
| PAT margin % | -927.7% | -879.2% | -106.4% | -24% | 41.6% | -5.4% | 60.7% | 27.3% | 20.3% | 13% | -2.7% |
| EPS (₹) | -5.6 | -5.8 | -2.5 | -0.6 | 0.8 | -0.2 | 3.6 | 1.9 | 1.4 | 0.9 | -0.2 |
| EPS adjusted (₹) | -5.6 | -5.8 | -1.9 | -0.5 | 1.8 | -0.2 | 3.6 | 1.9 | 1.4 | 0.9 | -0.2 |
| 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 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 34 | 34 | 61 | 61 | 61 | 61 | 61 | 61 | 61 | 61 | 61 |
| Reserves | -61 | -100 | -19 | -22 | -11 | -13 | 10 | 21 | 30 | 35 | 34 |
| 51 | 51 | 20 | 20 | 19 | 21 | 6 | 0 | 0 | 0 | 0 | |
| 39 | 65 | 19 | 25 | 17 | 17 | 17 | 19 | 16 | 15 | 16 | |
| Total equity & liabilities | 64 | 51 | 82 | 85 | 86 | 86 | 94 | 101 | 106 | 111 | 111 |
| 52 | 47 | 44 | 43 | 49 | 74 | 71 | 65 | 66 | 61 | 62 | |
| CWIP | — | 2 | 2 | 17 | 29 | 2 | 0 | 5 | 2 | 4 | 4 |
| Investments | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| 12 | 2 | 35 | 25 | 8 | 9 | 23 | 31 | 39 | 47 | 45 | |
| Total assets | 64 | 51 | 82 | 85 | 86 | 86 | 94 | 101 | 106 | 111 | 111 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | 2 | -16 | -14 | 11 | 6 | 18 | 21 | 12 | 9 | 10 | |
| 6 | -1 | -3 | -16 | -21 | -5 | -2 | -6 | -21 | 15 | -6 | |
| -1 | -1 | 47 | 15 | -3 | 0 | -16 | -6 | 0 | 0 | 0 | |
| Net cash flow | -0 | — | — | — | — | 1 | -0 | 9 | -9 | 25 | 4 |
| Free cash flow | — | — | — | — | — | 1 | 16 | 14 | 8 | 6 | 2 |
| CFO / Operating profit % | — | — | — | — | 127.7% | 89.8% | 101.1% | 99.9% | 68.6% | 66.9% | 198.8% |