Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 84 | 99 | 122 | 157 | 151 | 162 | |
| COGS | 42 | 44 | 61 | 71 | 61 | 74 |
| Gross profit | 43 | 55 | 61 | 87 | 90 | 88 |
| 39 | 49 | 55 | 74 | 80 | 86 | |
| 3 | 5 | 6 | 13 | 10 | 2 | |
| OPM % | 3.7% | 5.5% | 5.1% | 8.1% | 6.6% | 1.2% |
| Depreciation | 2 | 2 | 1 | 1 | 2 | 2 |
| Interest | 1 | 1 | 1 | 1 | 2 | 2 |
| 1 | 1 | 7 | 1 | 13 | 96 | |
| Profit before tax | 0 | 4 | 11 | 12 | 19 | 93 |
| Tax | 0 | 2 | 2 | 3 | 3 | 19 |
| Tax % | 159.3% | 49.9% | 19.4% | 25.2% | 17.7% | 20.4% |
| -0 | 2 | 9 | 9 | 15 | 74 | |
| PAT margin % | -0.2% | 1.9% | 7.2% | 5.6% | 10.2% | 45.8% |
| EPS (₹) | -0.3 | 1.7 | 4 | 4 | 6.9 | 13.2 |
| EPS adjusted (₹) | -0.1 | 0.4 | 1.6 | 1.6 | 2.7 | 13.2 |
| — | 28.9% | 6.3% | 6.3% | 5.1% | 0.8% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 6 | 6 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 27 | 27 | 23 | 31 | 45 | 60 | 99 |
| Minority interest | — | — | — | — | 0 | — | 0 |
| 10 | 10 | 9 | 7 | 12 | 16 | 25 | |
| 16 | 20 | 24 | 18 | 21 | 30 | 40 | |
| Total equity & liabilities | 58 | 62 | 67 | 68 | 89 | 117 | 175 |
| 12 | 10 | 10 | 9 | 11 | 12 | 9 | |
| CWIP | 0 | 0 | 1 | 1 | — | 0 | 0 |
| Investments | 5 | 4 | 4 | 9 | 21 | 19 | 64 |
| 41 | 48 | 53 | 48 | 56 | 87 | 103 | |
| Total assets | 58 | 62 | 67 | 68 | 89 | 117 | 175 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | 4 | -1 | -1 | -9 | -5 | |
| -1 | -1 | -1 | -2 | 7 | 3 | |
| -1 | -3 | -4 | 3 | 2 | 6 | |
| Net cash flow | 4 | -0 | -6 | 0 | -0 | 4 |
| Free cash flow | 5 | 2 | -2 | -3 | -12 | -14 |
| CFO / Operating profit % | 176.5% | 66.9% | -21.6% | -6.4% | -93.8% | -252.8% |