Consolidated figures · ₹ crore
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 443 | 444 | 0 | 638 | 540 | 364 | 380 | |
| COGS | 382 | 384 | 0 | 540 | 464 | 348 | 344 |
| Gross profit | 60 | 61 | — | 98 | 77 | 16 | 36 |
| 37 | 37 | 0 | 64 | 57 | 35 | 33 | |
| Operating profit (EBITDA) | 24 | 23 | 0 | 35 | 20 | -19 | 3 |
| OPM % | 5.3% | 5.2% | 0% | 5.5% | 3.7% | -5.3% | 0.8% |
| Depreciation | 3 | 3 | 0 | 3 | 3 | 3 | 2 |
| Interest | 11 | 12 | 0 | 7 | 11 | 13 | 8 |
| 1 | 2 | 0 | 1 | 1 | 1 | 10 | |
| Profit before tax | 10 | 11 | 0 | 26 | 8 | -34 | 3 |
| Tax | 3 | 3 | 0 | 6 | 2 | -8 | 3 |
| Tax % | 30.7% | 29.1% | — | 24.9% | 26.5% | -24.6% | 92.1% |
| 7 | 7 | 0 | 20 | 6 | -25 | 0 | |
| PAT margin % | 1.6% | 1.7% | 0% | 3.1% | 1.1% | -7% | 0.1% |
| EPS (₹) | — | — | — | — | — | — | — |
| EPS adjusted (₹) | — | — | — | 19.6 | 5.7 | -25.3 | 0.2 |
| Annual report | Annual report for Mar 2017 | Annual report for Mar 2018 | 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Equity capital | 0 | 0 | 10 | 10 | 10 | 10 |
| Reserves | — | 0 | 97 | 101 | 84 | 79 |
| Minority interest | — | — | 39 | 39 | 32 | 20 |
| — | 0 | 101 | 129 | 109 | 48 | |
| — | 0 | 35 | 30 | 9 | 13 | |
| Total equity & liabilities | — | 0 | 282 | 310 | 244 | 170 |
| 0 | 0 | 38 | 37 | 35 | 26 | |
| CWIP | — | 0 | 1 | 0 | 0 | 0 |
| Investments | — | 0 | 8 | 7 | 6 | 6 |
| — | — | 236 | 266 | 202 | 138 | |
| Total assets | — | 0 | 282 | 310 | 244 | 170 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 17 | 17 | 0 | -31 | -18 | 33 | 3 | |
| 1 | 0 | 0 | -4 | 0 | 1 | 12 | |
| -18 | -18 | 0 | 32 | 16 | -32 | -17 | |
| Net cash flow | — | — | 0 | -3 | -1 | 2 | -2 |
| Free cash flow | 16 | 16 | 0 | -34 | -20 | 33 | -0 |
| CFO / Operating profit % | 73.1% | 74.2% | — | -90% | -90.1% | — | 108.6% |