Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 66 | 89 | 181 | 215 | 221 | 228 | |
| COGS | 49 | 0 | 136 | 152 | 0 | 0 |
| Gross profit | 17 | — | 45 | 63 | — | — |
| 9 | 79 | 27 | 35 | 189 | 199 | |
| Operating profit (EBITDA) | 8 | 11 | 18 | 28 | 32 | 29 |
| OPM % | 12.6% | 11.8% | 10% | 13.2% | 14.6% | 12.6% |
| Depreciation | 4 | 6 | 3 | 4 | 5 | 5 |
| Interest | 4 | 5 | 6 | 8 | 9 | 8 |
| 1 | 1 | 1 | 3 | 3 | 3 | |
| Profit before tax | 1 | 1 | 10 | 20 | 21 | 19 |
| Tax | 0 | -0 | 1 | 5 | 5 | 5 |
| Tax % | 4.8% | -24.4% | 13.3% | 24% | 25.5% | 28.5% |
| 1 | 2 | 8 | 15 | 16 | 13 | |
| PAT margin % | 1.2% | 1.8% | 4.7% | 7.1% | 7.1% | 5.9% |
| EPS (₹) | 0.4 | 0.9 | 4.5 | 8 | 8.4 | 7.1 |
| Annual report | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | — | — | — | — | — | — |
| Reserves | — | — | — | — | — | — |
| Borrowings | — | — | — | — | — | — |
| 145 | 170 | 236 | 253 | 262 | 340 | |
| Total equity & liabilities | 145 | 170 | 236 | 253 | 262 | 340 |
| Fixed assets | — | — | — | — | 64 | 63 |
| CWIP | — | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 145 | 170 | 236 | 252 | 198 | 276 | |
| Total assets | 145 | 170 | 236 | 253 | 262 | 340 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 28 | 9 | 16 | 31 | 3 | 50 | |
| -7 | -13 | -15 | -23 | -10 | -20 | |
| -22 | 4 | -1 | -4 | 8 | -23 | |
| Net cash flow | -0 | -0 | -0 | 3 | 2 | 7 |
| Free cash flow | 15 | -1 | 7 | 8 | -3 | 42 |
| CFO / Operating profit % | 338.2% | 89.5% | 89.8% | 107.2% | 10.2% | 173.6% |