Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 213 | 256 | 111 | 92 | 110 | 147 | |
| COGS | 99 | 133 | 76 | 61 | 68 | 93 |
| Gross profit | 114 | 123 | 36 | 31 | 42 | 54 |
| 52 | 67 | 51 | 42 | 49 | 54 | |
| 62 | 56 | -15 | -10 | -8 | 0 | |
| OPM % | 28.8% | 21.7% | -13.5% | -11.1% | -6.9% | 0.1% |
| Depreciation | 0 | 1 | 2 | 2 | 2 | 2 |
| Interest | 2 | 1 | 0 | 0 | 1 | 1 |
| 3 | 8 | 7 | 11 | 12 | 8 | |
| Profit before tax | 62 | 61 | -11 | -3 | 1 | 5 |
| Tax | 16 | 16 | -2 | -1 | 1 | 3 |
| Tax % | 25.6% | 26.3% | -23.2% | -29.5% | 37.3% | 58.2% |
| 46 | 45 | -8 | -2 | 1 | 2 | |
| PAT margin % | 21.7% | 17.6% | -7.4% | -2% | 0.8% | 1.4% |
| EPS (₹) | 62 | 45 | -8.3 | -1.8 | 0.9 | 2.1 |
| EPS adjusted (₹) | 46.4 | 45 | -8.3 | -1.8 | 0.9 | 2.2 |
| 3.2% | 6.7% | — | — | 0% | — | |
| 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 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 153 | 193 | 185 | 183 | 184 | 171 |
| 4 | 1 | 3 | 0 | 2 | 1 | |
| 19 | 15 | 8 | 12 | 13 | 15 | |
| Total equity & liabilities | 186 | 219 | 207 | 205 | 210 | 196 |
| 4 | 10 | 9 | 5 | 7 | 12 | |
| CWIP | — | — | 0 | 0 | 0 | 0 |
| Investments | 0 | 33 | 59 | 94 | 1 | 1 |
| 182 | 176 | 139 | 106 | 202 | 183 | |
| Total assets | 186 | 219 | 207 | 205 | 210 | 196 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 35 | 1 | 10 | -3 | -19 | 3 | |
| -110 | -3 | -16 | 18 | 8 | 14 | |
| 92 | -7 | -2 | -1 | -0 | -20 | |
| Net cash flow | 17 | -9 | -8 | 14 | -11 | -2 |
| Free cash flow | 34 | -2 | 10 | -4 | -23 | -4 |
| CFO / Operating profit % | 56.7% | 2.5% | — | — | — | — |