Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 47 | 56 | 83 | 64 | 124 | 206 | |
| COGS | 54 | 51 | 9 | -39 | 13 | -54 |
| Gross profit | -7 | 6 | 74 | — | 111 | — |
| 12 | 26 | 78 | 90 | 86 | 196 | |
| -18 | -20 | -3 | 13 | 25 | 64 | |
| OPM % | -39.1% | -35.1% | -4.1% | 21% | 20.2% | 31.2% |
| Depreciation | 2 | 0 | 0 | 0 | 0 | 1 |
| Interest | 16 | 9 | 11 | 21 | 17 | 21 |
| 31 | 16 | 12 | 20 | 12 | 15 | |
| Profit before tax | -5 | -13 | -3 | 13 | 20 | 58 |
| Tax | 2 | 3 | 2 | 3 | 7 | 16 |
| Tax % | 29.7% | 21.6% | 57.5% | 22.4% | 33.7% | 26.7% |
| -7 | -16 | -5 | 10 | 14 | 43 | |
| PAT margin % | -15.1% | -28.3% | -5.7% | 15.5% | 10.9% | 20.7% |
| EPS (₹) | -8.2 | -18.6 | -5.5 | — | — | — |
| EPS adjusted (₹) | -7.8 | -11.7 | -5.5 | 11.6 | 15.7 | — |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|
| Equity capital | 9 | 9 | 9 | 9 | 9 |
| Reserves | — | 91 | 109 | 169 | 183 |
| — | 307 | 293 | 141 | 118 | |
| — | 152 | 197 | 173 | 133 | |
| Total equity & liabilities | — | 558 | 607 | 492 | 442 |
| 8 | 19 | 20 | 20 | 21 | |
| CWIP | — | — | — | — | — |
| Investments | — | 33 | 33 | 33 | 34 |
| — | 506 | 554 | 438 | 387 | |
| Total assets | — | 558 | 607 | 492 | 442 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| -44 | -34 | 147 | 30 | -86 | |
| 179 | 30 | 20 | 10 | 29 | |
| -151 | 6 | -146 | -61 | 72 | |
| Net cash flow | -16 | 1 | 21 | -20 | 15 |
| Free cash flow | -44 | -37 | 147 | 30 | -88 |
| CFO / Operating profit % | — | — | — | 121.3% | -133.7% |