Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 23 | 53 | 36 | 96 | |
| COGS | 16 | 43 | 21 | 19 |
| Gross profit | 7 | 11 | 15 | 77 |
| 3 | 4 | 3 | 64 | |
| 4 | 7 | 12 | 13 | |
| OPM % | 17.8% | 13.1% | 34.2% | 13.3% |
| Depreciation | 2 | 2 | 3 | 2 |
| Interest | 0 | 4 | 4 | 2 |
| 1 | 5 | 5 | 18 | |
| Profit before tax | 3 | 6 | 10 | 26 |
| Tax | 1 | 1 | 2 | 6 |
| Tax % | 24.4% | 14.7% | 24.8% | 23.2% |
| 2 | 5 | 8 | 20 | |
| PAT margin % | 8.7% | 9.8% | 20.6% | 20.4% |
| EPS (₹) | 1.2 | 3 | 8.6 | 11.2 |
| EPS adjusted (₹) | 1.2 | 3 | 4.3 | 11.2 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 17 | 17 | 17 | 17 |
| Reserves | 104 | 109 | 117 | 136 |
| 60 | 64 | 72 | 67 | |
| 72 | 67 | 99 | 62 | |
| Total equity & liabilities | 253 | 258 | 305 | 283 |
| 42 | 60 | 57 | 52 | |
| CWIP | — | 0 | 0 | — |
| Investments | 42 | 41 | 41 | 39 |
| 170 | 156 | 207 | 192 | |
| Total assets | 253 | 258 | 305 | 283 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -19 | 12 | -13 | -12 | |
| -4 | -12 | 8 | 21 | |
| 22 | 0 | 4 | -7 | |
| Net cash flow | -0 | 0 | -1 | 2 |
| Free cash flow | -19 | 1 | -13 | -12 |
| CFO / Operating profit % | -453.6% | 179.1% | -100.9% | -91.6% |