Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 102 | 107 | 45 | 34 | 58 | 41 | 72 | 81 | |
| COGS | -2 | 0 | 15 | 22 | 40 | 27 | -12 | 11 |
| Gross profit | — | — | 30 | 12 | 18 | 15 | — | 70 |
| 87 | 89 | 26 | 19 | 7 | 7 | 74 | 57 | |
| 16 | 18 | 3 | -7 | 11 | 8 | 11 | 12 | |
| OPM % | 16% | 16.6% | 7.5% | -20.7% | 19% | 18.7% | 15.4% | 15.5% |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 6 | 2 | 1 | 0 | 0 |
| 0 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | |
| Profit before tax | 14 | 17 | 1 | -15 | 8 | 5 | 10 | 12 |
| Tax | 4 | 4 | 0 | -3 | 1 | 1 | 3 | 3 |
| Tax % | 27.2% | 26.4% | 68% | -21.4% | 15.8% | 25.2% | 25.3% | 25.6% |
| 10 | 12 | 0 | -12 | 7 | 4 | 8 | 9 | |
| PAT margin % | 10% | 11.7% | 0.4% | -34.1% | 11.2% | 9.9% | 10.6% | 11% |
| EPS (₹) | — | 5.2 | — | — | — | — | 0.2 | 0.4 |
| EPS adjusted (₹) | 2.3 | 0.7 | 0 | -0.5 | 0.3 | 0.2 | 0.3 | 0.4 |
| — | 0% | — | — | — | — | 3.1% | — | |
| Annual report | 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 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 4 | 18 | 25 | 25 | 25 | 25 | 25 | 25 |
| Reserves | 13 | 10 | 56 | 45 | 51 | 54 | 62 | 71 |
| Minority interest | 10 | — | — | — | — | — | — | 0 |
| 12 | 9 | 9 | 30 | 28 | 12 | 2 | 2 | |
| 27 | 33 | 21 | 26 | 23 | 19 | 32 | 44 | |
| Total equity & liabilities | 67 | 66 | 111 | 126 | 127 | 110 | 122 | 142 |
| 16 | 16 | 17 | 15 | 13 | 12 | 11 | 10 | |
| CWIP | — | — | 0 | 14 | 21 | 26 | 56 | 56 |
| Investments | — | — | 0 | 3 | 4 | 4 | 4 | 4 |
| 50 | 50 | 94 | 94 | 89 | 68 | 52 | 72 | |
| Total assets | 67 | 66 | 111 | 126 | 127 | 110 | 122 | 142 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 7 | -34 | -3 | 2 | 12 | 21 | 14 | |
| -2 | -3 | 0 | -17 | -8 | -5 | 0 | |
| -4 | 36 | 3 | 16 | -4 | -17 | -1 | |
| Net cash flow | 1 | -1 | 0 | 0 | 0 | 0 | 13 |
| Free cash flow | — | — | -3 | -13 | 5 | 17 | 14 |
| CFO / Operating profit % | 41.4% | -190.7% | -78% | — | 105.6% | 274.8% | 112.6% |