Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 201 | 195 | 157 | 178 | 182 | 192 | 226 | |
| COGS | -106 | -111 | 91 | 114 | 113 | 116 | 143 |
| Gross profit | — | — | 67 | 64 | 69 | 76 | 83 |
| 274 | 285 | 56 | 55 | 59 | 61 | 67 | |
| Operating profit (EBITDA) | 33 | 20 | 11 | 9 | 10 | 14 | 16 |
| OPM % | 16.6% | 10.5% | 6.9% | 5.1% | 5.7% | 7.4% | 7% |
| Depreciation | 3 | — | 4 | 4 | 3 | 3 | 3 |
| Interest | 5 | 7 | 7 | 7 | 7 | 8 | 8 |
| 1 | 0 | 0 | 0 | 2 | 1 | 1 | |
| Profit before tax | 26 | 10 | 1 | -1 | 2 | 3 | 5 |
| Tax | 8 | 3 | 0 | -0 | 0 | 1 | 1 |
| Tax % | 30.4% | 27.7% | 35.3% | -11.9% | 23.8% | 20.6% | 27.5% |
| 18 | 8 | 0 | -1 | 1 | 3 | 4 | |
| PAT margin % | 8.9% | 3.9% | 0.2% | -0.6% | 0.8% | 1.4% | 1.6% |
| EPS (₹) | 22.4 | 1.2 | 1.3 | — | — | — | — |
| EPS adjusted (₹) | — | 1.2 | 0.1 | -0.1 | 0.2 | 0.3 | 0.6 |
| 0.9% | 8.4% | 7.9% | — | — | — | — | |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Equity capital | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | — | 342 | 340 | 341 | 343 | 346 |
| Minority interest | — | — | — | 0 | — | 0 |
| — | 64 | 75 | 77 | 76 | 76 | |
| — | 111 | 110 | 100 | 102 | 106 | |
| Total equity & liabilities | — | 529 | 538 | 532 | 534 | 541 |
| 386 | 390 | 387 | 385 | 382 | 385 | |
| CWIP | — | 0 | 0 | 0 | 0 | 0 |
| Investments | — | 9 | 9 | 9 | 9 | 9 |
| — | 129 | 141 | 137 | 142 | 147 | |
| Total assets | — | 529 | 538 | 532 | 534 | 541 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 16 | 2 | 11 | 9 | 12 | |
| -2 | -3 | -2 | -1 | -3 | |
| -13 | -0 | -5 | -10 | -8 | |
| Net cash flow | 1 | -1 | 4 | -2 | 1 |
| Free cash flow | 14 | -1 | 8 | 8 | 9 |
| CFO / Operating profit % | 147.7% | 24.7% | 109.7% | 62.1% | 76.7% |