Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 36 | 41 | 40 | 65 | 100 | 94 | |
| COGS | -26 | 26 | 26 | -33 | -69 | -66 |
| Gross profit | — | 14 | 14 | — | — | — |
| 57 | 5 | 6 | 82 | 149 | 143 | |
| Operating profit (EBITDA) | 5 | 9 | 8 | 16 | 20 | 17 |
| OPM % | 14.6% | 21.8% | 20.5% | 24.3% | 19.7% | 18% |
| Depreciation | 0 | 1 | 1 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 1 | 3 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 4 | 7 | 6 | 13 | 16 | 12 |
| Tax | 0 | 1 | 1 | 2 | 3 | 2 |
| Tax % | 9.1% | 14.4% | 16.3% | 17% | 17.2% | 17.8% |
| 4 | 6 | 5 | 11 | 13 | 10 | |
| PAT margin % | 9.9% | 15.1% | 12.8% | 17% | 13.2% | 10.7% |
| EPS (₹) | 3.3 | 5.6 | 4.7 | 10.1 | 12 | 6.2 |
| EPS adjusted (₹) | 3.3 | 5.6 | 4.7 | — | — | — |
| Annual report | 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 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|
| Equity capital | 0 | 0 | 0 | 1 | 11 | 11 | 11 |
| Reserves | 0 | 1 | 1 | 4 | — | 29 | 34 |
| 1 | 3 | 3 | 3 | — | 10 | 18 | |
| 2 | 4 | 4 | 1 | — | 4 | 3 | |
| Total equity & liabilities | 4 | 8 | 8 | 9 | — | 54 | 67 |
| 1 | 1 | 1 | 2 | 23 | 23 | 25 | |
| CWIP | — | — | — | — | — | 5 | 6 |
| Investments | 0 | 0 | 0 | 0 | — | 0 | 0 |
| 3 | 7 | 7 | 6 | — | 26 | 35 | |
| Total assets | 4 | 8 | 8 | 9 | — | 54 | 67 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 8 | -1 | 6 | -1 | -0 | |
| -7 | -3 | -2 | -30 | -9 | |
| -0 | 7 | -3 | 34 | 4 | |
| Net cash flow | 0 | 2 | 1 | 3 | -5 |
| Free cash flow | 4 | -5 | 4 | -29 | -10 |
| CFO / Operating profit % | 85.3% | -16.7% | 36% | -3.5% | -0.8% |