Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 322 | 304 | 285 | |
| COGS | 217 | 190 | 162 |
| Gross profit | 105 | 114 | 122 |
| 85 | 81 | 88 | |
| Operating profit (EBITDA) | 20 | 33 | 34 |
| OPM % | 6.3% | 10.8% | 12% |
| Depreciation | 11 | 9 | 11 |
| Interest | 7 | 5 | 6 |
| 3 | 3 | 5 | |
| Profit before tax | 6 | 22 | 21 |
| Tax | 1 | 5 | 6 |
| Tax % | 16.5% | 24.9% | 28.3% |
| 5 | 16 | 15 | |
| PAT margin % | 1.5% | 5.4% | 5.4% |
| EPS (₹) | 9.5 | 32.1 | 30.1 |
| EPS adjusted (₹) | 9.5 | 32.1 | 30.1 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Equity capital | 5 | 5 | 5 | 5 |
| Reserves | — | 55 | 71 | 86 |
| — | 66 | 69 | 106 | |
| — | 42 | 51 | 62 | |
| Total equity & liabilities | — | 168 | 195 | 259 |
| 80 | 77 | 73 | 71 | |
| CWIP | — | 0 | 6 | 59 |
| Investments | — | 3 | 2 | 3 |
| — | 88 | 114 | 126 | |
| Total assets | — | 168 | 195 | 259 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 27 | 13 | 18 | |
| -10 | -9 | -49 | |
| -20 | -2 | 35 | |
| Net cash flow | -2 | 1 | 4 |
| Free cash flow | 19 | 2 | -44 |
| CFO / Operating profit % | 134.1% | 38.3% | 53.7% |