Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 57 | 54 | 55 | 57 | 55 | 35 | 640 | |
| COGS | — | 0 | 0 | 0 | 0 | 0 | 12 |
| Gross profit | — | — | — | — | — | — | 628 |
| 48 | 39 | 41 | 48 | 46 | 35 | 553 | |
| 8 | 15 | 14 | 9 | 9 | -0 | 75 | |
| OPM % | 14.4% | 27.5% | 25.2% | 15.1% | 15.9% | -0.9% | 11.8% |
| Depreciation | — | 2 | 2 | 4 | 2 | 3 | 43 |
| Interest | 7 | 5 | 4 | 4 | 4 | 3 | 31 |
| 3 | 6 | 16 | 16 | 3 | 32 | 12 | |
| Profit before tax | -14 | 15 | 24 | 17 | 6 | 26 | 14 |
| Tax | 0 | 1 | 5 | 4 | -1 | 2 | 3 |
| Tax % | 0% | 4.4% | 21.6% | 25.6% | -12.7% | 6.1% | 20% |
| -14 | 14 | 19 | 13 | 6 | 24 | 11 | |
| PAT margin % | -24% | 25.8% | 33.6% | 22.5% | 11.5% | 68.8% | 1.8% |
| EPS (₹) | — | 5.3 | 6.6 | 4.5 | 2.2 | 8.5 | 4 |
| EPS adjusted (₹) | -5.3 | 4.9 | 6.6 | 4.5 | 2.2 | 8.5 | 4 |
| — | 0% | 0% | 0% | 0% | 0% | 12.4% | |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 13 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 65 | 156 | 175 | 189 | 198 | 223 | 360 |
| Minority interest | — | — | — | 0 | — | — | — |
| 34 | 30 | 31 | 27 | 40 | 21 | 231 | |
| 31 | 36 | 36 | 30 | 25 | 25 | 222 | |
| Total equity & liabilities | 143 | 236 | 256 | 260 | 276 | 282 | 827 |
| 9 | 7 | 5 | 3 | 27 | 25 | 283 | |
| CWIP | — | 0 | 0 | 2 | 0 | 0 | 2 |
| Investments | — | 76 | 76 | 76 | 77 | 79 | 69 |
| 133 | 153 | 175 | 179 | 171 | 178 | 473 | |
| Total assets | 143 | 236 | 256 | 260 | 276 | 282 | 827 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 11 | -31 | 1 | -6 | 11 | 58 | 66 | |
| -0 | -38 | 4 | 17 | -14 | -12 | -4 | |
| -11 | 71 | -6 | -7 | 11 | -22 | -64 | |
| Net cash flow | 0 | 2 | -0 | 4 | 8 | 25 | -2 |
| Free cash flow | — | -32 | 1 | -21 | -2 | 58 | 60 |
| CFO / Operating profit % | 139.6% | -210.9% | 10% | -72.8% | 123.2% | — | 88.1% |