Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 213 | 256 | 112 | 95 | 115 | 147 | |
| COGS | 99 | 133 | 78 | 67 | 80 | 102 |
| Gross profit | 114 | 123 | 34 | 27 | 35 | 45 |
| 52 | 67 | 49 | 38 | 45 | 48 | |
| 62 | 56 | -15 | -11 | -10 | -3 | |
| OPM % | 28.9% | 21.8% | -13.8% | -11.8% | -8.5% | -1.8% |
| Depreciation | 0 | 1 | 2 | 2 | 2 | 2 |
| Interest | 2 | 1 | 0 | 0 | 1 | 1 |
| 3 | 8 | 7 | 11 | 13 | 8 | |
| Profit before tax | 62 | 61 | -11 | -3 | -0 | 3 |
| Tax | 16 | 16 | -3 | -1 | 0 | 3 |
| Tax % | 25.5% | 26.1% | -23.1% | -25.4% | 45.7% | 89.4% |
| 47 | 45 | -8 | -2 | -1 | 0 | |
| PAT margin % | 21.8% | 17.7% | -7.5% | -2.6% | -0.6% | 0.2% |
| EPS (₹) | 62.3 | 45.3 | -8.4 | -2.4 | -0.7 | 0.3 |
| EPS adjusted (₹) | 46.5 | 45.3 | -8.4 | -2.4 | -0.7 | 0.3 |
| 3.2% | 6.6% | — | — | — | — | |
| 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 | 194 | 185 | 183 | 182 | 168 |
| 4 | 0 | 0 | 0 | 2 | 1 | |
| 19 | 16 | 11 | 11 | 12 | 16 | |
| Total equity & liabilities | 186 | 220 | 207 | 204 | 206 | 194 |
| 3 | 10 | 8 | 5 | 6 | 11 | |
| CWIP | — | — | 0 | 0 | 0 | 0 |
| Investments | 1 | 35 | 62 | 97 | 4 | 4 |
| 182 | 175 | 136 | 103 | 196 | 178 | |
| Total assets | 186 | 220 | 207 | 204 | 206 | 194 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 35 | 2 | 12 | -3 | -19 | 0 | |
| -110 | -3 | -18 | 18 | 9 | 17 | |
| 92 | -7 | -2 | -1 | -1 | -19 | |
| Net cash flow | 17 | -9 | -8 | 14 | -11 | -2 |
| Free cash flow | 35 | -1 | 12 | -4 | -23 | -5 |
| CFO / Operating profit % | 56.9% | 3.3% | — | — | — | — |