Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 193 | 223 | 189 | |
| COGS | 7 | 104 | 93 |
| Gross profit | 186 | 118 | 95 |
| 155 | 74 | 79 | |
| 31 | 44 | 16 | |
| OPM % | 16.3% | 19.9% | 8.5% |
| Depreciation | 2 | 2 | 3 |
| Interest | 1 | 1 | 1 |
| 7 | 4 | 2 | |
| Profit before tax | 35 | 46 | 14 |
| Tax | 9 | 12 | 4 |
| Tax % | 25.5% | 26.2% | 26.1% |
| 26 | 34 | 10 | |
| PAT margin % | 13.5% | 15.1% | 5.4% |
| EPS (₹) | — | 13.7 | 4.2 |
| EPS adjusted (₹) | 95.4 | 13.7 | 4.2 |
| — | 3.7% | 12% | |
| Annual report | — | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 3 | 25 | 25 |
| Reserves | 135 | 146 | 155 |
| 8 | 1 | 5 | |
| 72 | 66 | 67 | |
| Total equity & liabilities | 219 | 237 | 251 |
| 61 | 61 | 64 | |
| CWIP | — | 0 | — |
| Investments | 13 | 13 | 13 |
| 144 | 163 | 174 | |
| Total assets | 219 | 237 | 251 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 25 | 65 | -1 | |
| 13 | -11 | -42 | |
| -43 | -5 | 2 | |
| Net cash flow | -5 | 49 | -40 |
| Free cash flow | 24 | 63 | -7 |
| CFO / Operating profit % | 78.9% | 145.8% | -5.9% |