Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 171 | 246 | 253 | 226 | 214 | |
| COGS | 58 | 75 | 75 | 55 | 65 |
| Gross profit | 113 | 171 | 179 | 170 | 149 |
| 104 | 153 | 162 | 145 | 131 | |
| Operating profit (EBITDA) | 9 | 19 | 17 | 25 | 18 |
| OPM % | 5.3% | 7.6% | 6.7% | 11% | 8.6% |
| Depreciation | 4 | 4 | 5 | 6 | 7 |
| Interest | 5 | 5 | 3 | 4 | 6 |
| 2 | 2 | 10 | 2 | 2 | |
| Profit before tax | 1 | 11 | 19 | 17 | 8 |
| Tax | 0 | 0 | 5 | 7 | 3 |
| Tax % | 2.1% | 1.2% | 27.6% | 43.8% | 30.8% |
| 1 | 11 | 14 | 9 | 6 | |
| PAT margin % | 0.8% | 4.5% | 5.6% | 4.2% | 2.7% |
| EPS (₹) | 0.2 | 1.7 | 2.2 | 1.4 | 0.9 |
| EPS adjusted (₹) | 0.2 | 1.7 | 2.2 | 1.4 | 0.9 |
| 0% | 0% | 0% | 7% | 5.6% | |
| 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 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 11 | 11 | 11 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 118 | 118 | 89 | 94 | 105 | 118 | 137 | 144 |
| Minority interest | — | — | — | — | — | 0 | — | — |
| 33 | 33 | 26 | 27 | 24 | 32 | 44 | 56 | |
| 39 | 39 | 62 | 66 | 72 | 71 | 73 | 64 | |
| Total equity & liabilities | 201 | 201 | 188 | 199 | 214 | 235 | 268 | 277 |
| 37 | 37 | 32 | 29 | 33 | 69 | 67 | 61 | |
| CWIP | 2 | 2 | 0 | 0 | 9 | 0 | 4 | 14 |
| Investments | — | — | 7 | 7 | 7 | 7 | 7 | 16 |
| 162 | 162 | 149 | 163 | 165 | 159 | 189 | 186 | |
| Total assets | 201 | 201 | 188 | 199 | 214 | 235 | 268 | 277 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 25 | 22 | 27 | -10 | 8 | |
| -8 | -17 | -27 | -9 | -18 | |
| -4 | -5 | -1 | 23 | 7 | |
| Net cash flow | 12 | 0 | -1 | 4 | -4 |
| Free cash flow | 23 | 4 | -5 | -20 | -3 |
| CFO / Operating profit % | 270.8% | 118.2% | 157.7% | -40.1% | 41.7% |