| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 40 | 138 | 120 | 105 | 98 | |
| COGS | 30 | 94 | -89 | -82 | -71 |
| Gross profit | 10 | 43 | — | — | — |
| 8 | 27 | 194 | 175 | 156 | |
| Operating profit (EBITDA) | 2 | 16 | 15 | 13 | 14 |
| OPM % | 5.8% | 11.9% | 12.6% | 11.9% | 13.8% |
| Depreciation | 0 | 2 | 2 | 4 | 6 |
| Interest | 0 | 1 | 2 | 3 | 2 |
| 1 | 2 | 2 | 2 | 3 | |
| Profit before tax | 2 | 15 | 13 | 8 | 8 |
| Tax | 1 | 4 | 3 | 1 | 3 |
| Tax % | 24.8% | 27.4% | 25% | 13.3% | 33.9% |
| 2 | 11 | 10 | 7 | 5 | |
| PAT margin % | 4.6% | 8.1% | 8.3% | 6.8% | 5.3% |
| EPS (₹) | — | — | 4.3 | 3.1 | 2 |
| EPS adjusted (₹) | 0.9 | 4.8 | — | — | — |
| 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 |
|---|---|---|---|
| Equity capital | 12 | 12 | 23 |
| Reserves | 14 | 15 | 32 |
| Minority interest | — | — | 0 |
| 1 | 0 | 47 | |
| 2 | 4 | 10 | |
| Total equity & liabilities | 28 | 32 | 113 |
| 3 | 3 | 13 | |
| CWIP | — | — | — |
| Investments | 0 | 6 | 18 |
| 25 | 23 | 82 | |
| Total assets | 28 | 32 | 113 |
| ₹ Cr | Mar 2021 | Mar 2022 |
|---|---|---|
| 2 | -3 | |
| -1 | -12 | |
| -0 | 16 | |
| Net cash flow | 1 | 2 |
| Free cash flow | 1 | -14 |
| CFO / Operating profit % | 66.4% | -15.5% |