Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 50 | 50 | 96 | 61 | 70 | 105 | 118 | 132 | 182 | 189 | |
| COGS | -9 | 26 | 26 | 29 | 36 | 39 | 60 | 59 | 66 | 92 | 89 |
| Gross profit | — | 25 | 25 | 67 | 25 | 31 | 45 | 59 | 65 | 90 | 100 |
| 33 | 19 | 19 | 50 | 24 | 26 | 34 | 42 | 45 | 59 | 67 | |
| -4 | 6 | 6 | 17 | 1 | 5 | 11 | 17 | 20 | 31 | 32 | |
| OPM % | -18.3% | 11% | 11% | 17.2% | 2.3% | 7.4% | 10.5% | 14.6% | 15.4% | 17% | 17.2% |
| Depreciation | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
| Interest | — | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| 3 | 3 | 3 | 5 | 6 | 4 | 5 | 5 | 6 | 14 | 14 | |
| Profit before tax | -2 | 7 | 7 | 20 | 5 | 8 | 14 | 19 | 23 | 41 | 42 |
| Tax | -0 | 1 | 1 | 5 | 1 | 1 | 3 | 4 | 6 | 10 | 9 |
| Tax % | -17.3% | 13.4% | 13.4% | 24.4% | 14.8% | 18% | 24.4% | 19.2% | 24.8% | 23.4% | 22% |
| -2 | 6 | 6 | 15 | 4 | 6 | 11 | 16 | 18 | 31 | 32 | |
| PAT margin % | -9.9% | 12.3% | 12.3% | 15.3% | 7.3% | 8.8% | 10% | 13.4% | 13.4% | 17.2% | 17.2% |
| EPS (₹) | -1.6 | 4.7 | 4.7 | 10.1 | 2.9 | 4 | 6.8 | 10.1 | 11 | 19.4 | 9.6 |
| EPS adjusted (₹) | — | 2.3 | 2.3 | 4.8 | 1.5 | 2 | 3.4 | 5 | 5.5 | 9.7 | 9.3 |
| — | 0% | 10.7% | 5% | 0% | 0% | 0% | 0% | 0% | 0% | — | |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 13 | 14 | 15 | 15 | 15 | 16 | 16 | 16 | 16 | 35 |
| Reserves | 103 | 117 | 136 | 136 | 147 | 162 | 180 | 207 | 237 | 298 |
| 0 | 1 | 9 | 13 | 15 | 20 | 22 | 31 | 49 | 88 | |
| 8 | 13 | 12 | 10 | 18 | 34 | 35 | 33 | 56 | 78 | |
| Total equity & liabilities | 125 | 145 | 172 | 174 | 196 | 232 | 252 | 287 | 358 | 499 |
| 8 | 7 | 8 | 1 | 7 | 14 | 15 | 16 | 20 | 20 | |
| CWIP | — | — | — | — | — | — | 1 | 6 | 47 | 140 |
| Investments | 93 | 101 | 100 | 98 | 107 | 117 | 110 | 121 | 121 | 124 |
| 23 | 37 | 65 | 75 | 82 | 101 | 126 | 145 | 170 | 216 | |
| Total assets | 125 | 145 | 172 | 174 | 196 | 232 | 252 | 287 | 358 | 499 |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 1 | -1 | 7 | 7 | 5 | 6 | -1 | 15 | 12 | |
| -1 | -2 | -10 | -5 | -16 | 6 | -10 | -41 | -96 | |
| -0 | 5 | 1 | 2 | 8 | 3 | 11 | 16 | 86 | |
| Net cash flow | — | — | -1 | 3 | -3 | 15 | 0 | -11 | 2 |
| Free cash flow | — | — | — | 6 | -3 | 3 | -8 | -32 | -83 |
| CFO / Operating profit % | 9.9% | -19.4% | 524.5% | 132.1% | 47.4% | 35.5% | -5.9% | 49.4% | 38% |