Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 161 | 230 | 250 | 208 | 285 | |
| COGS | 140 | 202 | 219 | 173 | 249 |
| Gross profit | 21 | 28 | 31 | 36 | 36 |
| 13 | 17 | 23 | 23 | 25 | |
| Operating profit (EBITDA) | 9 | 11 | 8 | 12 | 11 |
| OPM % | 5.3% | 5% | 3.2% | 6% | 3.8% |
| Depreciation | 2 | 1 | 2 | 2 | 2 |
| Interest | 7 | 7 | 8 | 11 | 8 |
| 1 | 1 | 1 | 9 | 1 | |
| Profit before tax | 1 | 4 | -1 | 9 | 2 |
| Tax | 1 | 1 | 0 | 2 | 1 |
| Tax % | 125% | 31.6% | 35.4% | 22.1% | 35% |
| -0 | 3 | -1 | 7 | 2 | |
| PAT margin % | -0.1% | 1.2% | -0.4% | 3.2% | 0.5% |
| EPS (₹) | — | — | — | — | — |
| EPS adjusted (₹) | -0 | 0.2 | -0.1 | 0.5 | 0.1 |
| 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 | 18 | 24 | 25 | 26 | 26 |
| Reserves | 44 | 49 | 38 | 40 | 42 |
| Minority interest | — | — | 2 | 1 | 2 |
| 69 | 68 | 87 | 57 | 69 | |
| 16 | 11 | 13 | 16 | 15 | |
| Total equity & liabilities | 147 | 152 | 164 | 140 | 153 |
| 48 | 47 | 63 | 39 | 40 | |
| CWIP | 9 | 9 | 2 | 2 | 2 |
| Investments | 6 | 3 | 2 | 3 | 1 |
| 84 | 93 | 97 | 97 | 109 | |
| Total assets | 147 | 152 | 164 | 140 | 153 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 4 | -2 | 4 | 13 | -4 | |
| -2 | -7 | -21 | 21 | 0 | |
| -2 | 13 | 14 | -35 | 4 | |
| Net cash flow | -1 | 4 | -3 | -1 | -0 |
| Free cash flow | 4 | -3 | -22 | 11 | -8 |
| CFO / Operating profit % | 45% | -21.5% | 56.4% | 106.7% | -38.9% |