Consolidated figures · ₹ crore
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 34 | 6 | 33 | 13 | 23 | 21 | 18 | 28 | 33 | |
| COGS | 4 | 6 | 32 | 12 | 22 | 20 | 18 | 27 | — |
| Gross profit | 29 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | — |
| 26 | 5 | 5 | 4 | 3 | 4 | 8 | 8 | 39 | |
| Operating profit (EBITDA) | 3 | -4 | -4 | -3 | -2 | -3 | -7 | -7 | -6 |
| OPM % | 8.3% | -69.7% | -12.4% | -24% | -9.4% | -13.2% | -38.8% | -24.4% | -17.8% |
| Depreciation | — | — | — | — | 1 | 1 | 0 | 1 | — |
| Interest | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| 1 | 10 | 9 | 6 | 2 | 11 | 9 | 17 | 10 | |
| Profit before tax | 16 | 89 | 19 | 5 | 24 | 43 | 27 | 9 | — |
| Tax | 1 | 17 | 1 | 1 | 26 | 10 | 6 | 2 | 4 |
| Tax % | 5.6% | 19.2% | 4% | 10% | 109.4% | 23.2% | 23% | 26.7% | — |
| 15 | 72 | 18 | 5 | -2 | 33 | 21 | 7 | 7 | |
| PAT margin % | 43.8% | — | 54.5% | 37.4% | -9.8% | 156.4% | 112.6% | 24.4% | 22.3% |
| EPS (₹) | — | — | — | — | 7.1 | 49.7 | 31.5 | — | 21.5 |
| EPS adjusted (₹) | 22.3 | 108.7 | 27 | 7.4 | -3.4 | 49.6 | 31.4 | 10.4 | 11.3 |
| — | — | — | — | 28% | 5% | 7.9% | — | 9.3% | |
| 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 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves | 56 | 141 | 157 | 160 | 157 | 188 | 207 | 214 | 214 |
| Minority interest | — | — | — | — | — | — | — | 2 | — |
| 6 | — | — | — | 0 | 0 | 0 | 1 | 0 | |
| 13 | 5 | 6 | 6 | 31 | 40 | 45 | 81 | 52 | |
| Total equity & liabilities | 81 | 152 | 169 | 173 | 194 | 234 | 258 | 304 | 273 |
| 18 | 5 | 3 | 2 | 2 | 2 | 1 | 34 | 1 | |
| CWIP | — | — | — | — | — | 0 | 0 | 2 | 0 |
| Investments | 0 | 9 | 23 | 121 | 158 | 228 | 242 | 245 | 242 |
| 63 | 138 | 143 | 49 | 34 | 5 | 15 | 23 | 31 | |
| Total assets | 81 | 152 | 169 | 173 | 194 | 234 | 258 | 304 | 273 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| 5 | -25 | -2 | -2 | -5 | -2 | -10 | -17 | |
| -3 | 25 | 6 | 2 | 6 | 2 | 18 | 23 | |
| -3 | -1 | -2 | -2 | -1 | -1 | -2 | -8 | |
| Net cash flow | -0 | -0 | 3 | -1 | -1 | -1 | 6 | -1 |
| Free cash flow | 3 | — | — | -2 | -5 | -3 | -11 | -20 |
| CFO / Operating profit % | 188.9% | — | — | — | — | — | — | — |