Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 71 | 61 | 116 | 147 | 115 | 127 | 146 | |
| COGS | -36 | 31 | 81 | 104 | 82 | 88 | 100 |
| Gross profit | — | 29 | 36 | 42 | 33 | 39 | 46 |
| 101 | 22 | 27 | 33 | 26 | 31 | 36 | |
| 6 | 7 | 8 | 9 | 7 | 8 | 10 | |
| OPM % | 8.4% | 11.5% | 7.2% | 6.3% | 6.1% | 6.1% | 6.6% |
| Depreciation | — | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 4 | 3 | 3 | 3 | 3 | 3 | 4 |
| 0 | 1 | 0 | 2 | 1 | 1 | 1 | |
| Profit before tax | 2 | 4 | 4 | 6 | 3 | 5 | 6 |
| Tax | -0 | 1 | 2 | 2 | 1 | 1 | 2 |
| Tax % | -7% | 28.8% | 35.6% | 28% | 36.5% | 27.4% | 28% |
| 2 | 3 | 3 | 5 | 2 | 3 | 5 | |
| PAT margin % | 3% | 4.2% | 2.3% | 3.2% | 1.8% | 2.7% | 3.1% |
| EPS (₹) | 5.9 | 7.1 | 7.6 | 12.9 | 5.6 | 9.6 | 12.5 |
| EPS adjusted (₹) | 5.9 | 7.1 | 7.5 | 12.9 | 5.6 | 9.6 | 12.5 |
| 0% | 0% | 0% | 0% | 0% | 0% | 16% | |
| Annual report | 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 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 69 | 72 | 75 | 79 | 81 | 84 | 89 |
| 19 | 15 | 14 | 32 | 18 | 18 | 24 | |
| 17 | 18 | 20 | 27 | 18 | 21 | 37 | |
| Total equity & liabilities | 109 | 108 | 112 | 142 | 121 | 127 | 153 |
| 73 | 72 | 71 | 70 | 69 | 68 | 68 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 11 | 12 | 17 | 12 | 10 | 17 |
| 35 | 26 | 28 | 55 | 39 | 48 | 68 | |
| Total assets | 109 | 108 | 112 | 142 | 121 | 127 | 153 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 15 | 6 | -11 | 16 | -5 | 12 | |
| -10 | -2 | -5 | 5 | 2 | -0 | |
| -6 | -4 | 15 | -16 | -3 | -3 | |
| Net cash flow | -1 | 0 | -0 | 6 | -6 | 9 |
| Free cash flow | 15 | 5 | -11 | 16 | -5 | 12 |
| CFO / Operating profit % | 220% | 69.2% | -114.4% | 234.8% | -64.4% | 123.9% |