Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 122 | 132 | 164 | 184 | 182 | |
| COGS | 70 | 96 | 128 | 138 | 132 |
| Gross profit | 53 | 36 | 36 | 46 | 51 |
| 46 | 29 | 29 | 39 | 41 | |
| Operating profit (EBITDA) | 6 | 7 | 8 | 7 | 9 |
| OPM % | 5.1% | 5.3% | 4.8% | 4.1% | 5.1% |
| Depreciation | 0 | 0 | 0 | 0 | 1 |
| Interest | 0 | 1 | 1 | 2 | 2 |
| 0 | 0 | 1 | 4 | 4 | |
| Profit before tax | 11 | 9 | 9 | 20 | 14 |
| Tax | 1 | 2 | 2 | 2 | 2 |
| Tax % | 8.7% | 18.1% | 22.8% | 12.5% | 15.4% |
| 10 | 8 | 7 | 17 | 12 | |
| PAT margin % | 8.3% | 5.9% | 4.3% | 9.3% | 6.3% |
| EPS (₹) | 3.2 | 0.2 | 0.2 | 0.5 | 0.4 |
| EPS adjusted (₹) | 0.3 | 0.2 | 0.2 | 0.5 | 0.4 |
| 0% | 208.3% | 27.3% | 13% | 20% | |
| 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 | 32 | 32 | 32 | 32 | 32 |
| Reserves | 77 | 83 | 88 | 134 | 147 |
| Minority interest | — | — | 0 | 10 | 10 |
| 11 | 3 | 9 | 29 | 14 | |
| 20 | 28 | 39 | 65 | 27 | |
| Total equity & liabilities | 140 | 146 | 167 | 270 | 231 |
| 0 | 0 | 1 | 35 | 35 | |
| CWIP | — | — | — | — | — |
| Investments | 34 | 56 | 58 | 86 | 100 |
| 106 | 90 | 108 | 149 | 96 | |
| Total assets | 140 | 146 | 167 | 270 | 231 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| -13 | 5 | -3 | -9 | 19 | |
| 6 | 1 | -1 | 1 | -1 | |
| 8 | -8 | 4 | 8 | -19 | |
| Net cash flow | 1 | -3 | 0 | -0 | -0 |
| Free cash flow | -13 | 5 | -4 | -9 | 19 |
| CFO / Operating profit % | -211.8% | 66.4% | -34.5% | -114.9% | 207.1% |