Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 57 | 113 | 67 | 120 | 177 | |
| COGS | — | — | — | — | 113 |
| Gross profit | — | — | — | — | 64 |
| 52 | 100 | 51 | 88 | 18 | |
| 5 | 12 | 15 | 32 | 46 | |
| OPM % | 9.5% | 11% | 23.2% | 26.8% | 26.1% |
| Depreciation | 2 | 2 | 2 | 2 | 1 |
| Interest | 4 | 4 | 4 | 4 | 4 |
| 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | -0 | 7 | 10 | 27 | 41 |
| Tax | 0 | 1 | 0 | 6 | 13 |
| Tax % | 0% | 16.7% | 0.9% | 23.7% | 31.6% |
| -0 | 6 | 10 | 21 | 28 | |
| PAT margin % | -0.2% | 5.2% | 14.5% | 17.1% | 15.8% |
| EPS (₹) | — | — | — | — | 5.9 |
| EPS adjusted (₹) | — | — | — | — | 0.5 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | 53 |
| Reserves | 157 |
| 46 | |
| 62 | |
| Total equity & liabilities | 317 |
| 40 | |
| CWIP | 0 |
| Investments | 10 |
| 267 | |
| Total assets | 317 |
| ₹ Cr | Mar 2026 |
|---|---|
| -46 | |
| -28 | |
| 76 | |
| Net cash flow | 2 |
| Free cash flow | -65 |
| CFO / Operating profit % | -100.5% |