Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 532 | 594 | 504 | 203 | 174 | |
| COGS | 364 | 412 | 362 | 139 | 106 |
| Gross profit | 168 | 183 | 142 | 63 | 68 |
| 180 | 181 | 172 | 71 | 70 | |
| Operating profit (EBITDA) | -12 | 1 | -30 | -8 | -2 |
| OPM % | -2.3% | 0.2% | -6% | -3.8% | -1% |
| Depreciation | 17 | 16 | 16 | 2 | 1 |
| Interest | 14 | 13 | 13 | 0 | 0 |
| 14 | 10 | 118 | 16 | 10 | |
| Profit before tax | -30 | -19 | 58 | 6 | 6 |
| Tax | 1 | 1 | -1 | 1 | 2 |
| Tax % | 2.9% | 7.2% | -1% | 21.6% | 24.2% |
| -31 | -20 | 59 | 5 | 5 | |
| PAT margin % | -5.8% | -3.4% | 11.7% | 2.4% | 2.8% |
| EPS (₹) | -118.5 | -77 | 228.1 | — | — |
| EPS adjusted (₹) | -118.6 | -77.1 | 228.4 | 18.7 | 18.7 |
| — | — | 0.7% | — | — | |
| 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 | 3 | 3 | 3 | 3 | 3 |
| Reserves | -31 | -52 | 90 | 96 | 104 |
| Minority interest | 75 | 75 | — | — | 0 |
| 155 | 167 | 0 | 0 | 0 | |
| 183 | 172 | 44 | 26 | 34 | |
| Total equity & liabilities | 385 | 365 | 137 | 125 | 141 |
| 70 | 55 | 3 | 4 | 4 | |
| CWIP | — | — | — | — | — |
| Investments | 21 | 11 | 10 | 13 | 20 |
| 294 | 298 | 124 | 108 | 116 | |
| Total assets | 385 | 365 | 137 | 125 | 141 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -13 | -5 | 32 | -4 | -8 | 144 | 19 | 3 | 1 | |
| -4 | 3 | -37 | 21 | 14 | 42 | -1 | -1 | 3 | |
| -34 | -0 | 37 | -21 | -4 | -168 | -0 | -1 | -3 | |
| Net cash flow | — | — | — | -4 | 3 | 18 | 17 | 2 | — |
| Free cash flow | -13 | -10 | — | -7 | -9 | 105 | 18 | 1 | — |
| CFO / Operating profit % | — | — | — | — | -551.8% | — | — | — | — |