Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 541 | 740 | 585 | 528 | 546 | |
| COGS | 341 | 499 | 395 | 327 | 342 |
| Gross profit | 200 | 241 | 190 | 201 | 205 |
| 141 | 186 | 210 | 192 | 228 | |
| 59 | 55 | -20 | 10 | -24 | |
| OPM % | 10.9% | 7.5% | -3.4% | 1.8% | -4.4% |
| Depreciation | 29 | 29 | 27 | 28 | 26 |
| Interest | 41 | 41 | 40 | 42 | 38 |
| 6 | 7 | 8 | 5 | 28 | |
| Profit before tax | -4 | -9 | -80 | -55 | -59 |
| Tax | -1 | -5 | -22 | -19 | -29 |
| Tax % | -22.6% | -56.3% | -27.3% | -35.1% | -49% |
| PAT | -3 | -4 | -58 | -36 | -30 |
| PAT margin % | -0.6% | -0.5% | -9.9% | -6.8% | -5.5% |
| EPS (₹) | -5.9 | — | — | — | — |
| EPS adjusted (₹) | -0.4 | -1.7 | -26.9 | -16.6 | -14 |
| 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 | 1 | 1 | 1 | 1 | 1 |
| Reserves | — | 415 | 376 | 354 | 336 |
| Minority interest | — | 45 | 25 | 12 | 0 |
| — | 341 | 328 | 362 | 337 | |
| — | 230 | 179 | 172 | 119 | |
| Total equity & liabilities | — | 1,033 | 910 | 901 | 794 |
| 381 | 370 | 367 | 312 | 276 | |
| CWIP | — | 8 | 1 | 2 | 1 |
| Investments | — | 222 | 222 | 225 | 224 |
| — | 433 | 320 | 362 | 294 | |
| Total assets | — | 1,033 | 910 | 901 | 794 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 70 | 36 | 35 | 5 | -14 | |
| -31 | -3 | -4 | 8 | 76 | |
| -43 | -5 | -57 | -13 | -62 | |
| Net cash flow | -4 | 29 | -26 | -0 | 1 |
| Free cash flow | 48 | 13 | 15 | 4 | -27 |
| CFO / Operating profit % | 119.2% | 66.2% | — | 47.2% | — |