Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 459 | 252 | 157 | 377 | 127 | 148 | 168 | — | 149 | — | |
| COGS | — | -293 | -139 | -368 | -133 | -141 | -158 | — | -147 | — |
| 461 | 580 | 303 | 755 | 276 | 286 | 323 | — | 299 | — | |
| Operating profit (EBITDA) | -2 | -34 | -6 | -10 | -16 | 3 | 3 | — | -3 | — |
| OPM % | -0.5% | -13.7% | -4.1% | -2.6% | -12.7% | 2% | 2% | — | -2.2% | — |
| Depreciation | — | 2 | — | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 9 | 8 | 4 | 1 | 1 | 2 | 2 | 2 | 2 | 3 |
| 29 | 57 | 21 | 21 | 12 | 15 | 3 | 8 | 11 | 8 | |
| Profit before tax | 17 | 9 | 10 | 10 | -6 | 15 | 4 | 6 | 4 | 2 |
| Tax | 3 | -1 | 0 | 2 | 0 | 6 | 2 | 1 | 1 | 1 |
| Tax % | 19.7% | -6.9% | 4.3% | 16.6% | 5.6% | 36.2% | 53.1% | 26.3% | 18.4% | 32.8% |
| 13 | 9 | 10 | 8 | -7 | 10 | 2 | 4 | 3 | 2 | |
| PAT margin % | 2.9% | 3.8% | 6.2% | 2.2% | -5.4% | 6.7% | 1.2% | — | 2.2% | — |
| EPS (₹) | 21.5 | 15.3 | 15.9 | 13.2 | -11.1 | 16 | 3.3 | 6.8 | 5.2 | 1.9 |
| EPS adjusted (₹) | — | — | 15.9 | 13.2 | -11.1 | 16 | 3.3 | — | — | — |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | 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 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|
| Equity capital | 6 | 6 | 6 | 6 | 6 |
| Reserves | 119 | 127 | 120 | 130 | 132 |
| 3 | 6 | 8 | 1 | 4 | |
| 341 | 126 | 31 | 134 | 54 | |
| Total equity & liabilities | 470 | 265 | 165 | 271 | 195 |
| 8 | 6 | 9 | 10 | 10 | |
| CWIP | 0 | 1 | 2 | 2 | 2 |
| Investments | 105 | 131 | 122 | 114 | 117 |
| 357 | 127 | 33 | 144 | 67 | |
| Total assets | 470 | 265 | 165 | 271 | 195 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|
| 12 | -36 | -14 | 34 | -3 | |
| 41 | -10 | 14 | 16 | 0 | |
| Cash from financing | -9 | 2 | -1 | -1 | 1 |
| Net cash flow | 44 | -44 | -1 | 49 | -1 |
| Free cash flow | 11 | -37 | -17 | 31 | -4 |
| CFO / Operating profit % | — | — | — | — | -81% |