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 |
|---|---|---|---|---|---|---|---|---|---|---|
| 110 | 90 | 77 | 113 | 93 | 0 | 205 | 180 | 80 | 86 | |
| COGS | -83 | -66 | -56 | -86 | -71 | 0 | 146 | 133 | 70 | 69 |
| Gross profit | — | — | — | — | — | — | 59 | 47 | 10 | 17 |
| 186 | 149 | 124 | 190 | 157 | 0 | 39 | 35 | 18 | 17 | |
| Operating profit (EBITDA) | 7 | 7 | 8 | 9 | 7 | 0 | 20 | 12 | -8 | 0 |
| OPM % | 6.5% | 7.6% | 10.7% | 7.9% | 7.2% | 4.3% | 9.9% | 6.7% | -9.8% | 0.2% |
| Depreciation | — | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
| Interest | 4 | 4 | 3 | 3 | 2 | 0 | 3 | 4 | 4 | 3 |
| 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 9 | |
| Profit before tax | 3 | 3 | 4 | 2 | 4 | 0 | 16 | 7 | -13 | 6 |
| Tax | 1 | 1 | 1 | 2 | 1 | 0 | 4 | 2 | -3 | -1 |
| Tax % | 36.2% | 31.3% | 29.2% | 96.8% | 18.3% | — | 24.8% | 26% | -23.9% | -15.5% |
| 2 | 2 | 3 | 0 | 3 | 0 | 12 | 5 | -10 | 6 | |
| PAT margin % | 1.8% | 2.3% | 3.8% | 0% | 3.4% | 2.3% | 5.9% | 2.8% | -12.1% | 7.4% |
| EPS (₹) | — | — | 2.9 | 0.1 | 3.1 | 4 | — | — | — | — |
| EPS adjusted (₹) | — | 2.2 | 2.9 | — | — | — | 12.1 | 5 | -9.7 | 6.4 |
| — | — | 20.4% | 0% | 0% | 12.4% | — | — | — | — | |
| 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 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 0 | 10 | 10 | 10 | 10 |
| Reserves | 54 | 59 | 0 | 60 | 65 | 55 | 61 |
| Minority interest | 27 | 29 | — | — | — | — | 0 |
| 108 | 101 | 0 | 33 | 47 | 22 | 21 | |
| 85 | 77 | 0 | 23 | 19 | 3 | 10 | |
| Total equity & liabilities | 283 | 277 | 0 | 127 | 140 | 90 | 103 |
| 46 | 44 | 0 | 16 | 16 | 15 | 15 | |
| CWIP | 0 | 0 | — | — | — | 0 | 0 |
| Investments | 1 | 1 | 0 | 13 | 13 | 13 | 8 |
| 235 | 233 | — | 97 | 111 | 62 | 80 | |
| Total assets | 283 | 277 | 0 | 127 | 140 | 90 | 103 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| -1 | 9 | 0 | -9 | -8 | 28 | -10 | |
| 0 | 1 | 0 | -1 | -1 | 0 | 14 | |
| 0 | -10 | 0 | 10 | 8 | -29 | -4 | |
| Net cash flow | — | — | 0 | -0 | 0 | -0 | 0 |
| Free cash flow | -2 | 9 | 0 | -10 | -9 | 28 | -11 |
| CFO / Operating profit % | -15% | 114.4% | — | -42.8% | -64.1% | — | — |