Financials · mywealthgrid

Loading page…

Annual Quarterly

Standalone figures · ₹ crore · years without a filed annual are summed from quarters

₹ Cr	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	125	147	163	129	206	202	230	349	416
COGS	52	-60	-122	63	89	85	91	132	363
Gross profit	73	—	—	65	117	117	139	216	54
	60	190	268	54	96	101	120	188	20
	12	17	18	11	21	15	19	29	33
OPM %	10%	11.5%	10.8%	8.6%	10.3%	7.7%	8.3%	8.2%	8%
Depreciation	1	—	1	1	2	2	2	3	4
Interest	3	4	5	3	5	4	4	5	5
	0	0	0	1	1	1	0	1	3
Profit before tax	9	12	12	7	15	10	14	21	27
Tax	3	4	3	2	4	3	3	5	7
Tax %	33.8%	29%	24.6%	26.5%	27.4%	24.9%	25%	25.8%	25.8%
	6	9	9	5	11	8	10	16	20
PAT margin %	4.6%	6%	5.6%	4.2%	5.4%	3.9%	4.4%	4.5%	4.8%
EPS (₹)	5.8	8.5	8	4.8	—	—	8.2	12.4	15.1
EPS adjusted (₹)	6.2	8.8	8	4.7	9.7	6.8	8.9	11.8	15
	8.7%	11.8%	15%	19.7%	—	—	21.5%	16.1%	—
Annual report	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 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity capital	9	10	11	11	11	11	11	13	13
Reserves	6	21	—	48	58	64	73	136	154
	29	48	—	44	56	38	42	18	50
	33	42	—	48	37	31	34	45	84
Total equity & liabilities	77	121	—	152	163	144	161	213	302
	6	11	12	12	15	15	18	37	94
CWIP	0	0	—	1	0	0	0	0	1
Investments	0	0	—	0	0	0	1	1	1
	71	110	—	138	147	128	142	176	205
Total assets	77	121	—	152	163	144	161	213	302

₹ Cr	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-19	-1	11	6	-3	15	4	12	31
	-7	-2	1	-3	-4	9	-3	-31	-54
	26	3	-12	0	4	-24	-1	19	22
Net cash flow	-0	-0	-0	3	-3	0	-0	0	-0
Free cash flow	-24	-3	9	3	-5	13	1	2	-13
CFO / Operating profit %	-150.7%	-6.5%	62.5%	51.1%	-13.5%	98.8%	19.1%	41.3%	93.7%