Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 118 | 82 | 34 | 42 | 54 | |
| COGS | 108 | 76 | 32 | 40 | 51 |
| Gross profit | 10 | 6 | 2 | 2 | 2 |
| 8 | 2 | 4 | 2 | 2 | |
| Operating profit (EBITDA) | 2 | 3 | -1 | -0 | 1 |
| OPM % | 1.6% | 4.2% | -4.4% | -0.3% | 1.9% |
| Depreciation | 0 | 0 | 0 | 0 | 0 |
| Interest | 3 | 3 | 3 | 2 | 2 |
| 6 | 3 | 6 | 3 | 2 | |
| Profit before tax | 4 | 3 | 1 | 0 | 1 |
| Tax | 0 | 0 | 0 | 0 | 0 |
| Tax % | 8.5% | 8.6% | 0% | 30.8% | 23.1% |
| 4 | 3 | 1 | 0 | 1 | |
| PAT margin % | 3.1% | 3.5% | 4.2% | 0.2% | 0.9% |
| EPS (₹) | 3.7 | 2.2 | 0.7 | 0.1 | 0.2 |
| EPS adjusted (₹) | 3.7 | 1.4 | 0.7 | 0.1 | 0.2 |
| Annual report | 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 | Mar 2025 |
|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 20 | 20 | 20 | 25 |
| Reserves | — | 31 | 39 | 40 | 40 | 45 |
| — | 31 | 35 | 24 | 23 | 17 | |
| — | 10 | 22 | 7 | 11 | 15 | |
| Total equity & liabilities | — | 82 | 116 | 91 | 94 | 101 |
| 10 | 10 | 10 | 9 | 11 | 10 | |
| CWIP | — | — | 0 | 0 | 0 | 0 |
| Investments | — | 23 | 26 | 28 | 28 | 29 |
| — | 50 | 80 | 53 | 55 | 62 | |
| Total assets | — | 82 | 116 | 91 | 94 | 101 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| -3 | -9 | 3 | 5 | -4 | |
| 5 | -6 | 11 | -7 | 7 | |
| -2 | 17 | -15 | -0 | -3 | |
| Net cash flow | 1 | 2 | -1 | -2 | -0 |
| Free cash flow | -3 | -9 | 2 | 0 | -4 |
| CFO / Operating profit % | -160% | -255.4% | — | — | -376.8% |