Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| 80 | 74 | 60 | 55 | 74 | 88 | 113 | 130 | |
| COGS | -41 | -40 | -32 | 31 | 46 | 52 | 61 | 66 |
| Gross profit | — | — | — | 24 | 28 | 35 | 52 | 64 |
| 109 | 103 | 84 | 18 | 21 | 26 | 38 | 45 | |
| Operating profit (EBITDA) | 12 | 10 | 8 | 6 | 7 | 9 | 15 | 19 |
| OPM % | 15.3% | 13.6% | 13.7% | 11.2% | 8.9% | 10.6% | 13% | 14.6% |
| Depreciation | 3 | 3 | 3 | 2 | 2 | 2 | 4 | 5 |
| Interest | 4 | 4 | 3 | 3 | 3 | 3 | 5 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| Profit before tax | 6 | 4 | 2 | 1 | 1 | 4 | 7 | 10 |
| Tax | 2 | 1 | 1 | 0 | 0 | 1 | 2 | 3 |
| Tax % | 33.2% | 30.1% | 33.5% | 39.2% | 21.9% | 23.6% | 26.2% | 25.4% |
| 4 | 3 | 1 | 1 | 1 | 3 | 5 | 8 | |
| PAT margin % | 5% | 4% | 2.4% | 1.1% | 1.4% | 3.5% | 4.4% | 5.9% |
| EPS (₹) | 3.7 | 2.7 | 1.3 | 0.6 | 0.9 | 2.8 | 4.6 | 7.1 |
| EPS adjusted (₹) | — | — | 1.3 | 0.7 | 1 | 2.9 | 4.6 | 7.1 |
| 0% | 0% | 0% | 0% | 0% | 17.8% | 10.8% | 9.9% | |
| Annual report | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | 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 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Equity capital | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | — | 29 | 30 | 33 | 38 | 45 |
| Minority interest | — | 0 | 0 | 0 | 0 | — |
| — | 39 | 45 | 51 | 50 | 51 | |
| 24 | 14 | 12 | 13 | 19 | 26 | |
| Total equity & liabilities | 35 | 92 | 99 | 108 | 118 | 132 |
| 33 | 32 | 34 | 44 | 51 | 54 | |
| CWIP | — | 6 | 7 | 0 | 0 | 0 |
| Investments | — | 7 | 7 | 7 | 7 | 6 |
| 2 | 47 | 52 | 57 | 60 | 72 | |
| Total assets | 35 | 92 | 99 | 108 | 118 | 132 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 0 | 6 | 4 | 16 | 12 | |
| -5 | -4 | -6 | -11 | -8 | |
| 5 | -0 | 2 | -6 | -5 | |
| Net cash flow | -0 | 1 | 0 | -0 | 0 |
| Free cash flow | -5 | 1 | -2 | 5 | 4 |
| CFO / Operating profit % | 1.9% | 87.2% | 42.6% | 108.6% | 65.6% |