Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 48 | 68 | 36 | 40 | 47 | 62 | |
| COGS | 1 | 7 | 3 | 4 | 4 | 5 |
| Gross profit | 47 | 60 | 33 | 36 | 43 | 57 |
| 29 | 44 | 32 | 31 | 36 | 47 | |
| 18 | 17 | 1 | 5 | 7 | 10 | |
| OPM % | 38.1% | 24.7% | 3.6% | 11.7% | 15.8% | 16% |
| Depreciation | 4 | 4 | 5 | 6 | 6 | 7 |
| Interest | 2 | 1 | 1 | 1 | 2 | 2 |
| 1 | 6 | 1 | 1 | 1 | 1 | |
| Profit before tax | 14 | 18 | -4 | -2 | 0 | 2 |
| Tax | 2 | 6 | -1 | -0 | -0 | 1 |
| Tax % | 14% | 33.7% | -16.9% | -17.5% | -20% | 50.7% |
| 12 | 12 | -3 | -1 | 0 | 1 | |
| PAT margin % | 24.5% | 17.6% | -8.5% | -3.4% | 0.1% | 1.7% |
| EPS (₹) | 7.7 | 7.9 | -2 | -0.9 | 0 | 0.5 |
| EPS adjusted (₹) | 7.7 | 7.8 | -2 | -0.9 | 0.1 | 0.5 |
| 6.5% | 15.1% | — | — | 0% | — | |
| 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 | 15 | 15 | 15 | 15 | 16 | 20 |
| Reserves | 20 | 35 | 33 | 33 | 34 | 52 |
| Minority interest | — | — | 0 | 0 | 0 | 1 |
| 8 | 9 | 6 | 11 | 15 | 17 | |
| 23 | 18 | 11 | 8 | 13 | 16 | |
| Total equity & liabilities | 66 | 78 | 66 | 68 | 78 | 107 |
| 16 | 19 | 22 | 24 | 35 | 33 | |
| CWIP | — | — | 2 | 3 | 5 | 5 |
| Investments | 0 | 0 | 0 | 0 | 0 | 3 |
| 50 | 59 | 42 | 41 | 39 | 66 | |
| Total assets | 66 | 78 | 66 | 68 | 78 | 107 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | 27 | -9 | 3 | 10 | 0 | |
| -1 | -2 | -7 | -12 | -16 | -10 | |
| -0 | -1 | -7 | 2 | 5 | 19 | |
| Net cash flow | 4 | 24 | -23 | -6 | -0 | 9 |
| Free cash flow | 4 | 29 | -17 | 3 | -6 | -8 |
| CFO / Operating profit % | 27.1% | 161.7% | -688.4% | 62.6% | 136.1% | 4.3% |