Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 140 | 108 | 213 | 252 | 112 | 61 | 33 | 69 | 57 | 114 | |
| COGS | -102 | -80 | -162 | -190 | -81 | 43 | 19 | -40 | 38 | 93 |
| Gross profit | — | — | — | — | — | 18 | 14 | — | 20 | 21 |
| 238 | 180 | 361 | 424 | 187 | 16 | 12 | 95 | 16 | 16 | |
| Operating profit (EBITDA) | 4 | 8 | 14 | 17 | 7 | 3 | 2 | 13 | 4 | 4 |
| OPM % | 2.7% | 7.6% | 6.7% | 6.8% | 5.9% | 4.4% | 5.8% | 19.2% | 7.1% | 3.8% |
| Depreciation | 2 | 1 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 |
| Interest | 7 | 6 | 8 | 14 | 3 | 2 | 2 | 2 | 2 | 3 |
| 3 | 2 | 2 | 7 | 2 | 7 | 9 | 5 | 6 | 5 | |
| Profit before tax | 3 | 2 | 6 | 8 | 3 | 5 | 6 | 14 | 6 | 4 |
| Tax | 1 | — | 2 | 2 | -9 | 1 | 1 | 4 | 2 | -0 |
| Tax % | 21.5% | — | 27.5% | 30.9% | -262.4% | 23% | 24.5% | 27.1% | 28.9% | -8.5% |
| 2 | 2 | 4 | 6 | 12 | 4 | 5 | 10 | 4 | 4 | |
| PAT margin % | 1.5% | 1.7% | 1.9% | 2.2% | 10.6% | 6.8% | 13.7% | 15.1% | 7.7% | 3.9% |
| EPS (₹) | 2.6 | 2.3 | 5.1 | 6.7 | 12.9 | 4.5 | — | 11.3 | — | — |
| EPS adjusted (₹) | — | — | 5.1 | 6 | 12.9 | 4.5 | 4.9 | 11.3 | 4.8 | 4.9 |
| Annual report | Annual report for Mar 2016 | 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 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 96 | 104 | 116 | 120 | 125 | — | 139 | 144 |
| 2 | 1 | 7 | 8 | 11 | — | 17 | 14 | |
| 152 | 107 | 43 | 33 | 32 | — | 49 | 50 | |
| Total equity & liabilities | 258 | 220 | 175 | 170 | 177 | — | 215 | 217 |
| 88 | 87 | 88 | 86 | 84 | 82 | 81 | 80 | |
| CWIP | — | 0 | 0 | — | — | — | 0 | 0 |
| Investments | 4 | 8 | 11 | 14 | 46 | — | 63 | 64 |
| 167 | 126 | 77 | 70 | 48 | — | 71 | 73 | |
| Total assets | 258 | 220 | 175 | 170 | 177 | — | 215 | 217 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| 19 | 10 | -0 | 5 | |
| -18 | -8 | -6 | 1 | |
| -1 | 2 | 5 | -6 | |
| Net cash flow | 0 | 3 | -1 | -0 |
| Free cash flow | 19 | 10 | -1 | 4 |
| CFO / Operating profit % | 726.8% | 543.5% | -3.5% | 121.7% |