Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 189 | 177 | 162 | 142 | 75 | |
| COGS | 87 | 84 | 77 | 79 | 44 |
| Gross profit | 103 | 93 | 85 | 63 | 31 |
| 62 | 58 | 63 | 63 | 44 | |
| 41 | 34 | 21 | -0 | -13 | |
| OPM % | 21.7% | 19.5% | 13.3% | -0.3% | -17% |
| Depreciation | 11 | 9 | 7 | 6 | 5 |
| Interest | 3 | 4 | 4 | 5 | 4 |
| 9 | 4 | 15 | 23 | 37 | |
| Profit before tax | 36 | 26 | 26 | 12 | 16 |
| Tax | 0 | 1 | 5 | 4 | 9 |
| Tax % | 1.1% | 3.7% | 18.3% | 34.1% | 53.7% |
| 35 | 25 | 21 | 8 | 8 | |
| PAT margin % | 18.7% | 14.2% | 13% | 5.5% | 10.2% |
| EPS (₹) | — | 7.3 | 5 | 1.9 | 1.8 |
| EPS adjusted (₹) | 10.5 | 5.9 | 5 | 1.9 | 1.8 |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 6 | 34 | 42 | 42 | 42 | 42 |
| Reserves | — | 100 | 218 | 289 | 297 | 304 |
| Minority interest | — | — | — | 0 | — | — |
| — | 37 | 43 | 41 | 49 | 47 | |
| 52 | 23 | 21 | 26 | 29 | 22 | |
| Total equity & liabilities | 58 | 194 | 325 | 399 | 417 | 416 |
| 53 | 48 | 38 | 34 | 29 | 24 | |
| CWIP | — | 6 | 0 | 0 | — | 0 |
| Investments | — | 12 | 35 | 21 | 21 | 21 |
| 5 | 129 | 252 | 344 | 367 | 371 | |
| Total assets | 58 | 194 | 325 | 399 | 417 | 416 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 28 | 25 | 3 | 4 | 12 | |
| -28 | -124 | -53 | -6 | -4 | |
| -3 | 105 | 44 | 3 | -8 | |
| Net cash flow | -4 | 6 | -6 | 1 | -1 |
| Free cash flow | 17 | 22 | 0 | 2 | 9 |
| CFO / Operating profit % | 67.2% | 73.6% | 16.2% | — | — |