Consolidated figures · ₹ crore
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 8 | 11 | 8 | 9 | 13 | 27 | 20 | |
| COGS | 0 | 3 | 2 | -0 | 0 | 0 | 0 |
| Gross profit | — | 8 | 6 | — | — | — | — |
| 5 | 6 | 6 | 10 | 12 | 22 | 18 | |
| Operating profit (EBITDA) | 3 | 2 | 0 | -1 | 1 | 6 | 2 |
| OPM % | 32.2% | 15.4% | 1.9% | -9.5% | 7.5% | 20.3% | 7.6% |
| Depreciation | 5 | 4 | 4 | 3 | 3 | 8 | 5 |
| Interest | 1 | 0 | 1 | 1 | 3 | 3 | 4 |
| 0 | -25 | 1 | 1 | -1 | 0 | 3 | |
| Profit before tax | -3 | -28 | -4 | -4 | -6 | -4 | -4 |
| Tax | -0 | -0 | 0 | -0 | 0 | -0 | -1 |
| Tax % | -9% | -0.6% | 1% | -7.1% | 8.2% | -10% | -14.7% |
| PAT | -2 | -27 | -4 | -4 | -6 | -4 | -4 |
| PAT margin % | -29.4% | -256.4% | -51.7% | -46.2% | -46.6% | -14.2% | -18.8% |
| EPS (₹) | -0.6 | -4.9 | -0.8 | -0.5 | -0.8 | -0.5 | -0.3 |
| EPS adjusted (₹) | -0.6 | -4.9 | -0.7 | -0.5 | -0.8 | -0.5 | -0.3 |
| Annual report | 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 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 39 | 39 | 56 | 56 | 80 | 80 | 80 | 128 |
| Reserves | — | 58 | 41 | 50 | 38 | 33 | 29 | 25 |
| Minority interest | — | — | — | — | — | — | — | 0 |
| — | 23 | 17 | 24 | 20 | 36 | 41 | 12 | |
| — | 24 | 24 | 19 | 18 | 14 | 10 | 8 | |
| Total equity & liabilities | — | 144 | 139 | 149 | 156 | 163 | 160 | 173 |
| 45 | 42 | 42 | 41 | 38 | 46 | 56 | 51 | |
| CWIP | — | 42 | 38 | 38 | 39 | 39 | 21 | 22 |
| Investments | — | 19 | 0 | 0 | 0 | 0 | 0 | 0 |
| — | 41 | 59 | 70 | 79 | 78 | 83 | 100 | |
| Total assets | — | 144 | 139 | 149 | 156 | 163 | 160 | 173 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 3 | -49 | 1 | -18 | 9 | 3 | -30 | |
| -1 | 18 | -1 | -1 | -11 | 1 | -2 | |
| -3 | 34 | 1 | 17 | 4 | 1 | 34 | |
| Net cash flow | -1 | 3 | 1 | -1 | 1 | 4 | 1 |
| Free cash flow | 2 | -50 | 1 | -19 | -2 | 3 | -33 |
| CFO / Operating profit % | 100.8% | — | 473.3% | — | 886% | 49.6% | — |