Financials · mywealthgrid

Loading page…

Annual Quarterly

Consolidated Standalone

Standalone figures · ₹ crore · years without a filed annual are summed from quarters

₹ Cr	Mar 2016	Mar 2017	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	133	136	144	131	88	123	222	293	336
COGS	—	—	-80	-69	41	63	122	147	154
Gross profit	—	—	—	—	47	60	99	147	181
	120	114	214	191	40	47	64	82	93
Operating profit (EBITDA)	13	22	10	9	7	13	35	65	88
OPM %	10%	15.9%	6.8%	6.9%	7.8%	10.6%	15.7%	22.1%	26.3%
Depreciation	4	4	4	4	4	3	3	3	6
Interest	6	12	17	17	11	9	8	9	11
	5	6	20	19	-117	2	15	3	3
Profit before tax	9	12	—	7	-126	3	39	55	74
Tax	1	4	3	2	-34	1	9	16	19
Tax %	14.7%	36.3%	—	25%	-27.1%	49%	22.3%	28.5%	25.4%
	8	7	6	5	-92	2	30	40	55
PAT margin %	5.9%	5.4%	4.1%	3.9%	-103.7%	1.3%	13.6%	13.5%	16.3%
EPS (₹)	6	—	4.5	3.9	-68.8	0.5	8.7	10.5	12.2
EPS adjusted (₹)	—	—	—	3.9	-32.5	0.5	8.4	9.5	11.5
	33.4%	—	22.5%	0%	—	0%	11.5%	19.1%	16.3%
Annual report	Annual report for Mar 2016	Annual report for Mar 2017	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

₹ Cr	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity capital	13	28	34	36	42	47
Reserves	90	20	39	70	202	407
	122	84	76	64	73	89
	52	70	83	93	112	129
Total equity & liabilities	276	201	233	262	429	671
	49	45	42	43	51	88
CWIP	—	—	—	1	5	0
Investments	2	8	10	8	108	230
	226	148	182	210	265	354
Total assets	276	201	233	262	429	671

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	5	-1	20	26	-17
	8	-5	-8	-100	-124
	-8	4	-16	74	140
Net cash flow	4	-3	-4	0	-1
Free cash flow	5	-1	15	11	-45
CFO / Operating profit %	71.3%	-8%	56.8%	40.7%	-19.1%