Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 100 | 88 | 99 | 96 | 98 | 121 | 175 | 120 | 15 | 10 | |
| COGS | -10 | -30 | -30 | -38 | 35 | 27 | 35 | 62 | 42 | 10 | 1 |
| Gross profit | — | — | — | — | 61 | 70 | 86 | 113 | 78 | 5 | 8 |
| 107 | 136 | 121 | 144 | 67 | 75 | 87 | 107 | 87 | 34 | 36 | |
| 5 | -6 | -2 | -7 | -6 | -4 | -1 | 6 | -8 | -29 | -27 | |
| OPM % | 5.2% | -6.3% | -2.7% | -7.6% | -6.3% | -4.5% | -0.5% | 3.6% | -6.8% | -193.7% | -280% |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 5 | 6 | 2 | 2 |
| Interest | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 |
| 23 | 34 | 34 | 31 | 14 | 65 | 64 | 356 | 71 | 230 | 1,540 | |
| Profit before tax | 26 | 25 | 29 | 29 | 3 | 56 | 58 | 356 | 56 | 198 | 1,510 |
| Tax | 8 | 6 | 6 | 1 | 1 | 7 | 11 | 123 | 15 | 32 | 64 |
| Tax % | 31.7% | 23.2% | 22.4% | 2.6% | 25.4% | 12% | 18.2% | 34.6% | 26.3% | 16% | 4.3% |
| 18 | 19 | 22 | 28 | 2 | 49 | 48 | 233 | 41 | 167 | 1,446 | |
| PAT margin % | 17.2% | 19.4% | 25.1% | 28.3% | 2.4% | 50.2% | 39.3% | 133% | 34.3% | — | — |
| EPS (₹) | 3.6 | — | 4.5 | 5.6 | 0.5 | 9.9 | 9.6 | 47 | 8.3 | 33.6 | 291.7 |
| EPS adjusted (₹) | 3.6 | 3.9 | — | — | — | 9.9 | 9.6 | 47 | 8.3 | 33.7 | 291.8 |
| 42.1% | — | 0% | 28.4% | 1,276.6% | 80.9% | 31.2% | 21.3% | 48.1% | 29.7% | 10.3% | |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | 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 2016 | Mar 2017 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 1,007 | 353 | 385 | 413 | 629 | 621 | 768 | 2,164 |
| Minority interest | — | — | 0 | 0 | 0 | 0 | — | 0 |
| 4 | 0 | 3 | 3 | 0 | 1 | 0 | 0 | |
| 125 | 119 | 178 | 415 | 186 | 269 | 356 | 411 | |
| Total equity & liabilities | 1,145 | 482 | 576 | 841 | 825 | 900 | 1,134 | 2,585 |
| 948 | 275 | 28 | 34 | 40 | 30 | 7 | 18 | |
| CWIP | 13 | 13 | 12 | 1 | 1 | 2 | 3 | 1 |
| Investments | 26 | 30 | 330 | 226 | 255 | 149 | 148 | 69 |
| 159 | 164 | 205 | 580 | 529 | 719 | 975 | 2,496 | |
| Total assets | 1,145 | 482 | 576 | 841 | 825 | 900 | 1,134 | 2,585 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 18 | 3 | 31 | 8 | -75 | 1 | -28 | -28 | |
| 9 | 11 | 5 | 12 | 97 | 46 | 50 | 74 | |
| -19 | -13 | -34 | -22 | -19 | -49 | -22 | -50 | |
| Net cash flow | 7 | 1 | 2 | -1 | 3 | -2 | 0 | -5 |
| Free cash flow | — | — | 26 | -0 | -85 | -4 | -32 | -37 |
| CFO / Operating profit % | 329.8% | — | — | — | — | — | — | — |