Standalone figures · ₹ crore
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 133 | 26 | 32 | 34 | 38 | 38 | 143 | 197 | 223 | 206 | 198 | |
| COGS | 41 | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross profit | 92 | — | — | — | — | — | — | — | — | — | — |
| 78 | 27 | 31 | 29 | 29 | 31 | 121 | 156 | 179 | 175 | 177 | |
| 14 | -1 | 1 | 4 | 9 | 8 | 22 | 41 | 43 | 30 | 20 | |
| OPM % | 10.4% | -4.4% | 4% | 13.2% | 23.1% | 19.9% | 15.2% | 20.7% | 19.4% | 14.7% | 10.4% |
| Depreciation | 7 | 0 | 1 | 1 | 1 | 1 | 8 | 11 | 13 | 13 | 13 |
| Interest | 12 | 7 | 5 | 4 | 5 | 3 | 3 | 3 | 2 | 2 | 1 |
| 5 | 7 | 3 | 8 | 13 | 4 | 3 | 3 | 2 | 4 | 2 | |
| Profit before tax | -0 | — | — | — | 17 | 9 | 14 | 29 | 30 | 20 | 8 |
| Tax | — | — | -8 | -8 | 3 | 1 | 3 | 8 | 9 | 10 | 2 |
| Tax % | — | — | — | — | 17.2% | 16.2% | 21.7% | 28.9% | 29.7% | 50.8% | 26.2% |
| 1 | 7 | 10 | 18 | 14 | 7 | 11 | 21 | 21 | 10 | 6 | |
| PAT margin % | 1% | 26% | 30.6% | 52.8% | 35.7% | 18.7% | 7.8% | 10.6% | 9.6% | 4.8% | 3.1% |
| EPS (₹) | — | — | — | — | 6 | 3.2 | 4.9 | 9.2 | 9.3 | 4.3 | 2.7 |
| EPS adjusted (₹) | 0.6 | 2.9 | 4.3 | 7.8 | 6 | 3.2 | 4.9 | 9.2 | 9.3 | 4.3 | 2.7 |
| — | — | — | — | 20% | 38.1% | 37% | 21.9% | 23.6% | 23.3% | 37.5% | |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | Annual report for Mar 2018 | 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| Reserves | -15 | -14 | 2 | 19 | 29 | 54 | 62 | 78 | 95 | 100 | 103 |
| 63 | 79 | 35 | 33 | 37 | 19 | 29 | 18 | 0 | 0 | 0 | |
| 49 | 41 | 57 | 113 | 120 | 144 | 45 | 58 | 77 | 61 | 106 | |
| Total equity & liabilities | 119 | 129 | 117 | 187 | 209 | 239 | 159 | 177 | 195 | 183 | 232 |
| 17 | 15 | 3 | 3 | 2 | 38 | 44 | 66 | 67 | 61 | 59 | |
| CWIP | 0 | 1 | 0 | 0 | — | 4 | 2 | 1 | 9 | 7 | 39 |
| Investments | 2 | 7 | 6 | 5 | 5 | 0 | 30 | 30 | 33 | 33 | 33 |
| 99 | 107 | 108 | 179 | 201 | 197 | 82 | 80 | 86 | 82 | 101 | |
| Total assets | 119 | 129 | 117 | 187 | 209 | 239 | 159 | 177 | 195 | 183 | 232 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 27 | 17 | 12 | 11 | 35 | 12 | 40 | 49 | 12 | 22 | |
| -3 | 9 | -3 | -37 | -20 | 3 | -9 | -22 | -16 | -9 | -12 | |
| 5 | -41 | -10 | 26 | 5 | -36 | -1 | -10 | -25 | -9 | -5 | |
| Net cash flow | 3 | -5 | 4 | 1 | -5 | 2 | 3 | 8 | 7 | -6 | 6 |
| Free cash flow | — | 17 | 4 | -37 | -17 | 31 | 1 | 18 | 35 | 3 | 9 |
| CFO / Operating profit % | 6.7% | — | — | 269.1% | 122.9% | 459% | 56.8% | 98% | 112.5% | 41.2% | 109.5% |