Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 147 | 223 | 301 | 300 | 260 | 295 | |
| COGS | — | — | — | — | — | 162 |
| Gross profit | — | — | — | — | — | 133 |
| — | — | — | — | — | 119 | |
| 3 | 11 | 217 | 30 | 1 | 14 | |
| OPM % | 2.3% | 5% | 72% | 9.8% | 0.3% | 4.6% |
| Depreciation | 3 | 3 | 3 | 4 | 5 | 5 |
| Interest | 1 | 2 | 3 | 3 | 1 | 3 |
| 3 | 2 | 4 | 4 | 10 | 12 | |
| Profit before tax | 2 | 8 | 214 | 26 | 5 | 18 |
| Tax | — | — | — | — | — | 5 |
| Tax % | — | — | — | — | — | 30.9% |
| 2 | 8 | 214 | 25 | 3 | 12 | |
| PAT margin % | 1.2% | 3.6% | 71.1% | 8.5% | 1.3% | 4.1% |
| EPS (₹) | — | — | — | — | — | 3.5 |
| EPS adjusted (₹) | 0.5 | 2.3 | 61.6 | 7.3 | 1 | 3.5 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 |
| Reserves | -154 | -146 | 69 | 94 | 98 | 111 |
| 190 | 190 | 0 | 0 | 21 | 33 | |
| 52 | 60 | 74 | 73 | 72 | 77 | |
| Total equity & liabilities | 122 | 138 | 177 | 202 | 226 | 255 |
| 35 | 41 | 44 | 49 | 49 | 49 | |
| CWIP | — | — | — | — | — | 9 |
| Investments | — | — | — | — | — | 24 |
| — | — | — | — | — | 172 | |
| Total assets | 122 | 138 | 177 | 202 | 226 | 255 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 9 | -5 | 16 | 25 | -8 | -3 | |
| -2 | -4 | -9 | -22 | -18 | -2 | |
| -2 | -3 | -4 | -3 | 20 | 9 | |
| Net cash flow | 6 | -12 | 2 | -1 | -6 | 4 |
| Free cash flow | — | — | — | — | — | -16 |
| CFO / Operating profit % | 270.1% | -46.7% | 7.3% | 83.8% | — | -20.3% |