Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 220 | 241 | 241 | 208 | 170 | |
| COGS | 146 | 176 | 177 | 155 | 125 |
| Gross profit | 74 | 66 | 63 | 52 | 45 |
| 34 | 27 | 35 | 35 | 34 | |
| 40 | 39 | 29 | 18 | 11 | |
| OPM % | 18.3% | 16.1% | 11.9% | 8.5% | 6.3% |
| Depreciation | 2 | 3 | 3 | 3 | 3 |
| Interest | 1 | 6 | 6 | 4 | 3 |
| 1 | 3 | 19 | 20 | 15 | |
| Profit before tax | 38 | 33 | 39 | 30 | 20 |
| Tax | 10 | 8 | 10 | 7 | 5 |
| Tax % | 26.3% | 25.2% | 26.8% | 22.3% | 24.8% |
| 28 | 25 | 29 | 24 | 15 | |
| PAT margin % | 12.7% | 10.2% | 11.9% | 11.4% | 8.7% |
| EPS (₹) | 4.3 | 3.8 | 3.8 | 3.1 | 1.9 |
| EPS adjusted (₹) | 11.2 | 3.8 | 3.7 | 3.1 | 1.9 |
| 0% | 0% | 26.1% | 0% | — | |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 0 | 25 | 65 | 77 | 77 | 77 |
| Reserves | — | 51 | 36 | 403 | 399 | 418 |
| — | 16 | 25 | 10 | 5 | 0 | |
| — | 20 | 24 | 19 | 12 | 14 | |
| Total equity & liabilities | — | 113 | 150 | 509 | 493 | 510 |
| 15 | 17 | 18 | 17 | 16 | 14 | |
| CWIP | — | — | — | 0 | 0 | 0 |
| Investments | — | 0 | 13 | 127 | 211 | 265 |
| — | 95 | 119 | 364 | 266 | 232 | |
| Total assets | — | 113 | 150 | 509 | 493 | 510 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -5 | 53 | -7 | 19 | 19 | |
| -5 | -56 | -314 | -9 | -3 | |
| 10 | 3 | 329 | -18 | -8 | |
| Net cash flow | 0 | -1 | 9 | -8 | 8 |
| Free cash flow | -10 | 50 | -11 | 17 | 18 |
| CFO / Operating profit % | -13.1% | 136.3% | -24.5% | 106.9% | 178.7% |