Consolidated figures · ₹ crore
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|
| 442 | 370 | 331 | 414 | 374 | 310 | |
| COGS | — | — | 91 | 94 | 125 | 115 |
| Gross profit | — | — | 240 | 321 | 249 | 195 |
| 446 | 378 | 241 | 329 | 255 | 285 | |
| Operating profit (EBITDA) | -4 | -8 | -1 | -8 | -6 | -89 |
| OPM % | -0.9% | -2.1% | -0.3% | -2% | -1.7% | -28.9% |
| Depreciation | — | — | 7 | 6 | 6 | 7 |
| Interest | — | — | 8 | 8 | 10 | 16 |
| 42 | 28 | 31 | 34 | 32 | 39 | |
| Profit before tax | 38 | 20 | 29 | 7 | 20 | -57 |
| Tax | — | — | -6 | 12 | 8 | -10 |
| Tax % | — | — | -22.7% | 179.5% | 38.2% | -16.8% |
| 32 | 14 | 35 | -5 | 13 | -47 | |
| PAT margin % | 7.3% | 3.7% | 10.6% | -1.3% | 3.4% | -15.3% |
| EPS (₹) | — | — | 0.7 | -0.1 | 0.3 | -1 |
| EPS adjusted (₹) | 1 | 0.3 | 0.7 | -0.1 | 0.3 | -1 |
| — | — | 0% | — | 2.7% | — | |
| Annual report | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 67 | 67 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 |
| Reserves | 270 | 169 | 238 | 253 | — | 281 | 276 | 287 | 242 | 241 |
| 44 | 65 | 41 | 53 | — | 70 | 67 | 100 | 114 | 105 | |
| 260 | 245 | 212 | 187 | — | 187 | 197 | 257 | 257 | 308 | |
| Total equity & liabilities | 641 | 546 | 589 | 591 | — | 636 | 638 | 742 | 711 | 752 |
| 0 | 82 | 81 | 87 | 94 | 103 | 112 | 142 | 162 | 0 | |
| CWIP | 1 | 1 | 18 | 59 | — | 75 | 82 | 94 | 88 | 61 |
| Investments | 143 | — | — | — | — | 203 | 197 | 201 | 219 | — |
| 496 | 463 | 490 | 444 | — | 255 | 247 | 305 | 242 | 691 | |
| Total assets | 641 | 546 | 589 | 591 | — | 636 | 638 | 742 | 711 | 752 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|
| 9 | 6 | 13 | -16 | -14 | -15 | -63 | 54 | 23 | |
| 9 | 13 | -8 | -1 | -28 | 27 | 23 | -29 | -21 | |
| -21 | -18 | -6 | 18 | 25 | -8 | 4 | -8 | -12 | |
| Net cash flow | -3 | -0 | -0 | 1 | -17 | 4 | -36 | 18 | -11 |
| Free cash flow | 3 | -17 | -16 | -45 | -45 | -30 | -79 | 19 | -11 |
| CFO / Operating profit % | — | — | — | — | — | — | — | — | — |