Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 169 | 235 | 254 | 224 | 232 | |
| Operating expenses | — | — | — | — | — |
| Operating profit (EBITDA) | 12 | 19 | 15 | 7 | 7 |
| OPM % | 7.3% | 8.2% | 6.1% | 3.3% | 3.2% |
| Depreciation | 5 | 5 | 5 | 3 | 3 |
| Interest | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | 1 | 1 | |
| Profit before tax | 8 | 15 | 11 | 5 | 5 |
| Tax | — | — | — | — | — |
| 6 | 10 | 8 | 4 | 4 | |
| PAT margin % | 3.5% | 4.4% | 3.2% | 1.7% | 1.7% |
| EPS (₹) | — | — | — | — | — |
| EPS adjusted (₹) | 64.2 | 111.4 | 87.4 | 41 | 41.7 |
| 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 | 67 | 76 | 83 | 86 | 88 |
| Borrowings | 2 | 1 | 0 | 0 | 4 |
| Other liabilities | 28 | 31 | 29 | 29 | 29 |
| Total equity & liabilities | 98 | 109 | 113 | 116 | 122 |
| Fixed assets | 26 | 30 | 31 | 32 | 43 |
| CWIP | — | — | — | — | — |
| Investments | — | — | — | — | — |
| Other assets | — | — | — | — | — |
| Total assets | 98 | 109 | 113 | 116 | 122 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Cash from operations | -4 | 7 | 19 | 8 | -1 |
| Cash from investing | -2 | -5 | -5 | -7 | -13 |
| Cash from financing | 2 | -2 | -2 | -1 | 2 |
| Net cash flow | -5 | -1 | 11 | 0 | -12 |
| Free cash flow | — | — | — | — | — |
| CFO / Operating profit % | -35.3% | 34.1% | 120.2% | 111.3% | -16% |