Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2 | 7 | 7 | 11 | 29 | 37 | -7 | |
| 3 | 2 | 1 | 2 | 2 | 3 | 3 | |
| -1 | 6 | 5 | 10 | 28 | 34 | -10 | |
| OPM % | -22% | 77.4% | 80.4% | 85.4% | 93.5% | 93% | — |
| Depreciation | 0 | 1 | 1 | 1 | 1 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | -1 | 5 | 4 | 9 | 27 | 34 | -11 |
| Tax | -1 | 1 | 0 | 1 | 3 | 10 | -0 |
| Tax % | -74.3% | 25.1% | 3.9% | 13.4% | 10.9% | 28.6% | -4.1% |
| — | — | — | 8 | 24 | 24 | -11 | |
| PAT margin % | — | — | — | 66.8% | 80.3% | 65.2% | — |
| EPS (₹) | -3.6 | 35.5 | 41.9 | 75.4 | 236.2 | 239.6 | -108.8 |
| EPS adjusted (₹) | — | — | — | 75.4 | 236.2 | 239.6 | -108.8 |
| — | 0% | 0% | 0% | 1.1% | 1% | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | — | — | — | 1 | 1 | 1 | 1 |
| Reserves | — | — | — | 195 | 286 | 317 | 306 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| — | — | — | 10 | 19 | 17 | 15 | |
| Total equity & liabilities | — | — | — | 206 | 306 | 336 | 322 |
| — | — | — | 5 | 5 | 6 | 5 | |
| CWIP | — | — | — | 0 | 0 | 0 | 3 |
| Investments | 76 | 123 | 184 | 188 | 282 | 313 | 283 |
| — | — | — | 13 | 19 | 17 | 31 | |
| Total assets | — | — | — | 206 | 306 | 336 | 322 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -7 | 5 | -1 | 5 | -4 | 20 | |
| -1 | -2 | -0 | 0 | 1 | -3 | |
| -0 | -1 | -1 | -1 | -1 | -1 | |
| Net cash flow | -8 | 2 | -2 | 4 | -3 | 16 |
| Free cash flow | -7 | 5 | -2 | 5 | -5 | 18 |
| CFO / Operating profit % | -126.9% | 91.4% | -14.4% | 17.2% | -11.7% | — |