Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 250 | 411 | 589 | 622 | 619 | |
| COGS | — | — | 329 | 327 | — |
| Gross profit | — | — | 260 | 295 | — |
| — | — | 121 | 131 | — | |
| 32 | 62 | 139 | 164 | 132 | |
| OPM % | 13% | 15.1% | 23.6% | 26.4% | 21.4% |
| Depreciation | 22 | 21 | 21 | 21 | 22 |
| Interest | 34 | 23 | 22 | 15 | 13 |
| 1 | 1 | 1 | 1 | 1 | |
| Profit before tax | -23 | 18 | 97 | 129 | 98 |
| Tax | — | — | 34 | 33 | — |
| Tax % | — | — | 35.6% | 25.3% | — |
| -17 | 14 | 62 | 96 | 72 | |
| PAT margin % | -6.7% | 3.3% | 10.6% | 15.5% | 11.7% |
| EPS (₹) | — | — | 9.7 | 14.2 | — |
| EPS adjusted (₹) | -2.7 | 2.1 | 9.2 | 14.1 | 10.6 |
| 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Equity capital | 63 | 64 | 68 | 68 | 68 |
| Reserves | 373 | 388 | 492 | 593 | 668 |
| 274 | 269 | 182 | 132 | 131 | |
| 37 | 53 | 39 | 24 | 88 | |
| Total equity & liabilities | 747 | 774 | 781 | 817 | 956 |
| 513 | 491 | 481 | 475 | 483 | |
| CWIP | — | — | 3 | 12 | — |
| Investments | — | — | 2 | 2 | — |
| — | — | 295 | 327 | — | |
| Total assets | 747 | 774 | 781 | 817 | 956 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| -244 | 24 | 83 | 85 | 74 | |
| -1 | -0 | -13 | -25 | -62 | |
| 247 | -25 | -64 | -61 | -11 | |
| Net cash flow | 2 | -2 | 6 | -0 | 1 |
| Free cash flow | — | — | 73 | 70 | — |
| CFO / Operating profit % | -752.7% | 38.1% | 59.9% | 52% | 55.9% |