Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 251 | 247 | 333 | 302 | 381 | |
| Operating expenses | — | — | — | — | — |
| Operating profit (EBITDA) | 11 | 13 | 18 | 21 | 29 |
| OPM % | 4.5% | 5.4% | 5.6% | 7% | 7.5% |
| Depreciation | 3 | 4 | 4 | 5 | 5 |
| Interest | 6 | 6 | 9 | 9 | 11 |
| 2 | 1 | 3 | 1 | 2 | |
| Profit before tax | 4 | 5 | 9 | 8 | 14 |
| Tax | — | — | — | — | — |
| 3 | 3 | 7 | 6 | 10 | |
| PAT margin % | 1% | 1.4% | 2% | 1.9% | 2.6% |
| EPS (₹) | — | — | — | — | — |
| EPS adjusted (₹) | 1.2 | 1.5 | 2.7 | 2.5 | 2.6 |
| 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 | 22 | 24 | 24 | 24 | 38 |
| Reserves | 35 | 46 | 55 | 60 | 99 |
| Minority interest | 0 | — | — | 0 | — |
| Borrowings | 81 | 89 | 89 | 96 | 113 |
| Other liabilities | 43 | 27 | 30 | 24 | 30 |
| Total equity & liabilities | 181 | 186 | 198 | 204 | 279 |
| Fixed assets | 42 | 46 | 49 | 46 | 43 |
| CWIP | — | — | — | — | — |
| Investments | — | — | — | — | — |
| Other assets | — | — | — | — | — |
| Total assets | 181 | 186 | 198 | 204 | 279 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Cash from operations | -11 | 2 | 17 | -2 | -26 |
| Cash from investing | -6 | -8 | -6 | -2 | -2 |
| Cash from financing | 17 | 9 | -7 | -4 | 48 |
| Net cash flow | 0 | 3 | 4 | -7 | 20 |
| Free cash flow | — | — | — | — | — |
| CFO / Operating profit % | -94.4% | 13.5% | 93.9% | -7.8% | -90.1% |