Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 161 | 165 | 178 | |
| COGS | 111 | 113 | 122 |
| Gross profit | 50 | 52 | 56 |
| 47 | 53 | 49 | |
| Operating profit (EBITDA) | 3 | -1 | 8 |
| OPM % | 1.8% | -0.6% | 4.3% |
| Depreciation | 2 | 3 | 2 |
| Interest | 3 | 3 | 3 |
| 1 | 0 | 1 | |
| Profit before tax | -1 | -6 | 3 |
| Tax | 0 | 0 | 0 |
| Tax % | 0% | 0.7% | 4.6% |
| PAT | -1 | -6 | 3 |
| PAT margin % | -0.8% | -3.8% | 1.8% |
| EPS (₹) | -0.5 | -2.2 | 1.1 |
| EPS adjusted (₹) | -0.5 | -2.2 | 1.1 |
| 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 | 24 | 24 | 28 | 28 |
| Reserves | — | 37 | 31 | 34 |
| Minority interest | — | — | — | 0 |
| — | 22 | 22 | 22 | |
| — | 39 | 47 | 57 | |
| Total equity & liabilities | — | 122 | 128 | 141 |
| 59 | 61 | 66 | 65 | |
| CWIP | — | 1 | 0 | 0 |
| Investments | — | 0 | 0 | 0 |
| — | 61 | 62 | 76 | |
| Total assets | — | 122 | 128 | 141 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 2 | 4 | 5 | |
| -4 | -2 | -1 | |
| 1 | -3 | -3 | |
| Net cash flow | 0 | -0 | 1 |
| Free cash flow | -1 | 3 | 4 |
| CFO / Operating profit % | 84% | — | 65.5% |