Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 776 | 545 | 638 | |
| COGS | 8 | -1 | 32 |
| Gross profit | 767 | — | 606 |
| 705 | 462 | 517 | |
| Operating profit (EBITDA) | 63 | 84 | 88 |
| OPM % | 8.1% | 15.4% | 13.9% |
| Depreciation | 0 | 0 | 24 |
| Interest | 2 | 2 | 14 |
| 0 | 5 | 6 | |
| Profit before tax | 61 | 86 | 56 |
| Tax | 16 | 22 | 16 |
| Tax % | 25.6% | 25.7% | 29.1% |
| 46 | 64 | 40 | |
| PAT margin % | 5.9% | 11.7% | 6.3% |
| EPS (₹) | 89.2 | 5.2 | 2 |
| EPS adjusted (₹) | 4 | 3.4 | 1.8 |
| 0% | 57.4% | 110% | |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Equity capital | 10 | 11 | 19 | 22 |
| Reserves | — | 70 | 218 | 435 |
| Minority interest | — | — | — | 0 |
| — | 22 | 110 | 195 | |
| — | 150 | 309 | 553 | |
| Total equity & liabilities | — | 253 | 656 | 1,206 |
| 11 | 16 | 11 | 195 | |
| CWIP | — | — | — | — |
| Investments | — | 2 | 34 | 13 |
| — | 235 | 610 | 998 | |
| Total assets | — | 253 | 656 | 1,206 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| -9 | -123 | -145 | |
| -7 | -5 | -105 | |
| 9 | 195 | 188 | |
| Net cash flow | -7 | 67 | -62 |
| Free cash flow | — | -123 | -154 |
| CFO / Operating profit % | -14% | -147.1% | -164.2% |