Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 |
|---|---|---|
| 39 | 88 | |
| COGS | 26 | 58 |
| Gross profit | 13 | 30 |
| 11 | 16 | |
| Operating profit (EBITDA) | 2 | 13 |
| OPM % | 4.1% | 15.2% |
| Depreciation | 3 | 6 |
| Interest | 1 | 3 |
| 1 | 1 | |
| Profit before tax | -1 | 5 |
| Tax | -1 | 1 |
| Tax % | -48.1% | 28.8% |
| PAT | -1 | 4 |
| PAT margin % | -1.4% | 4% |
| EPS (₹) | -0.7 | 4.5 |
| EPS adjusted (₹) | -0.7 | 4.5 |
| — | 22.2% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Equity capital | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | — | 44 | 48 | 60 | 77 | 94 |
| — | 20 | 16 | 23 | 16 | 23 | |
| — | 24 | 28 | 23 | 27 | 24 | |
| Total equity & liabilities | — | 95 | 100 | 114 | 128 | 148 |
| 21 | 26 | 56 | 58 | 57 | 58 | |
| CWIP | — | 34 | 2 | 2 | 3 | 5 |
| Investments | — | 6 | 7 | 10 | 21 | 29 |
| — | 29 | 35 | 44 | 47 | 56 | |
| Total assets | — | 95 | 100 | 114 | 128 | 148 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -2 | 4 | 21 | 35 | 12 | 47 | |
| -11 | -6 | -18 | -19 | -19 | -59 | |
| 16 | -5 | -2 | -11 | 1 | 10 | |
| Net cash flow | 2 | -7 | 1 | 6 | -5 | -2 |
| Free cash flow | -9 | -33 | 6 | 27 | — | — |
| CFO / Operating profit % | -140.9% | 27.4% | — | — | — | — |