Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| 30 | 42 | 57 | 67 | |
| COGS | 19 | 28 | 37 | 43 |
| Gross profit | 11 | 14 | 21 | 24 |
| 8 | 9 | 13 | 14 | |
| Operating profit (EBITDA) | 3 | 5 | 8 | 10 |
| OPM % | 9.6% | 11.5% | 14.1% | 14.8% |
| Depreciation | 1 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 1 |
| 1 | 1 | 2 | 2 | |
| Profit before tax | 2 | 4 | 8 | 10 |
| Tax | 1 | 1 | 2 | 2 |
| Tax % | 28% | 23.4% | 24.8% | 26.1% |
| 1 | 3 | 6 | 7 | |
| PAT margin % | 4.4% | 6.7% | 10.4% | 10.5% |
| EPS (₹) | 2 | 4.2 | 8.7 | 10.1 |
| EPS adjusted (₹) | 0.2 | 0.4 | 0.9 | 1 |
| 0% | 24.1% | 17.3% | 19.7% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Equity capital | 7 | 7 | 7 | 7 | 7 | 8 |
| Reserves | — | 15 | 19 | 26 | 56 | 107 |
| Minority interest | — | — | 0 | — | — | — |
| — | 3 | 7 | 32 | 34 | 19 | |
| — | 8 | 9 | 12 | 14 | 19 | |
| Total equity & liabilities | — | 34 | 42 | 77 | 111 | 152 |
| 7 | 6 | 7 | 6 | 7 | 11 | |
| CWIP | — | 1 | 0 | 24 | 27 | 28 |
| Investments | — | 0 | 2 | 0 | 0 | — |
| — | 27 | 32 | 46 | 77 | 113 | |
| Total assets | — | 34 | 42 | 77 | 111 | 152 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 4 | 2 | 1 | 2 | 4 | |
| -1 | -4 | -4 | -4 | -79 | |
| -3 | 3 | 3 | 24 | 54 | |
| Net cash flow | -0 | 0 | 0 | 22 | -22 |
| Free cash flow | 3 | -1 | -3 | -2 | — |
| CFO / Operating profit % | 129.9% | 31.8% | 9.2% | 16.1% | — |