Consolidated figures · ₹ crore
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 27 | 30 | 34 | 38 | 37 | 37 | 47 | 60 | 72 | |
| COGS | — | — | — | 10 | 9 | 9 | — | — | — |
| Gross profit | — | — | — | 29 | 28 | 28 | — | — | — |
| 24 | 29 | 32 | 25 | 24 | 26 | 44 | 60 | 71 | |
| Operating profit (EBITDA) | 3 | 1 | 3 | 4 | 4 | 2 | 3 | 0 | 1 |
| OPM % | 9.8% | 2.4% | 7.4% | 10.2% | 11.8% | 6% | 7.1% | 0.3% | 1.9% |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| -26 | 7 | 4 | 6 | 7 | 16 | 8 | 16 | 13 | |
| Profit before tax | -26 | — | — | 8 | 9 | 16 | — | — | — |
| Tax | 1 | 5 | 2 | -3 | 3 | 5 | 2 | 1 | -3 |
| Tax % | 5.4% | — | — | -35.4% | 31.7% | 30.2% | — | — | — |
| -28 | 1 | 4 | 11 | 6 | 11 | 7 | -8 | 16 | |
| PAT margin % | -102.9% | 3.8% | 10.8% | 29.7% | 17.1% | 31% | 14.3% | -12.6% | 22.5% |
| EPS (₹) | -2 | 0.1 | 0.3 | 1.4 | 0.7 | 0.6 | 0.5 | -0.6 | 1.6 |
| EPS adjusted (₹) | -2 | 0.7 | 1.6 | 1 | 0.6 | 1 | 0.6 | -0.7 | 1.5 |
| Annual report | 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 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 113 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 |
| Reserves | 157 | 158 | 142 | 160 | 159 | 191 | 226 | 199 | 221 | 219 |
| Minority interest | — | — | — | — | — | — | — | — | 15 | 13 |
| 9 | 10 | — | — | 0 | 0 | 0 | 4 | — | — | |
| 21 | 19 | 17 | 12 | 17 | 18 | 22 | 25 | 49 | 46 | |
| Total equity & liabilities | 301 | 299 | 271 | 284 | 288 | 321 | 360 | 340 | 397 | 391 |
| — | 87 | 85 | 81 | 76 | 75 | 74 | 73 | — | — | |
| CWIP | — | 44 | 44 | 44 | 44 | 44 | 0 | — | — | — |
| Investments | 46 | 62 | 66 | 81 | 77 | 99 | 152 | 177 | — | — |
| 254 | 106 | 76 | 78 | 91 | 104 | 135 | 90 | 397 | 391 | |
| Total assets | 301 | 299 | 271 | 284 | 288 | 321 | 360 | 340 | 397 | 391 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| -19 | 39 | -9 | 23 | -6 | 39 | -33 | |
| 17 | -32 | 17 | -13 | -10 | 17 | -18 | |
| Cash from financing | -2 | -5 | 0 | 0 | 0 | -5 | 0 |
| Net cash flow | — | — | 8 | 10 | -16 | — | — |
| Free cash flow | — | — | -13 | 23 | -6 | — | — |
| CFO / Operating profit % | — | — | -238.7% | 515.2% | -277.8% | — | — |