Standalone figures · ₹ crore
| ₹ Cr | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 0 | 86 | 109 | 200 | 174 | 255 | 513 | |
| COGS | — | 26 | 31 | 29 | 35 | 100 | 80 |
| Gross profit | — | 60 | 78 | 171 | 139 | 155 | 433 |
| -0 | 56 | 63 | 133 | 110 | 126 | 413 | |
| 0 | 4 | 15 | 38 | 30 | 29 | 20 | |
| OPM % | 200% | 4.3% | 13.6% | 19.1% | 17% | 11.5% | 3.9% |
| Depreciation | 0 | 3 | 11 | 20 | 19 | 19 | 13 |
| Interest | 0 | 1 | 3 | 9 | 8 | 7 | 5 |
| 0 | 4 | 8 | 1 | 5 | 12 | 9 | |
| Profit before tax | 0 | 5 | 8 | 11 | 8 | 14 | 12 |
| Tax | 0 | 2 | 2 | 3 | 2 | 1 | 3 |
| Tax % | — | 35.4% | 25.5% | 23.9% | 31.9% | 6.5% | 24.4% |
| 0 | 3 | 6 | 8 | 5 | 14 | 9 | |
| PAT margin % | 0% | 3.6% | 5.4% | 4.2% | 3% | 5.3% | 1.7% |
| EPS (₹) | — | 2.7 | — | — | — | — | 7 |
| EPS adjusted (₹) | — | 2.7 | 5.1 | 7.1 | 4.3 | 11.4 | 7.5 |
| — | 0% | — | — | — | — | 7% | |
| Annual report | Annual report for Mar 2018 | 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 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 0 | 11 | 11 | 12 | 12 | 12 | 12 |
| Reserves | 0 | 17 | 23 | 40 | 44 | 57 | 65 |
| 0 | 4 | 6 | 8 | 12 | 94 | 3 | |
| 0 | 19 | 163 | 138 | 127 | 31 | 96 | |
| Total equity & liabilities | 0 | 51 | 203 | 198 | 196 | 194 | 176 |
| 0 | 9 | 140 | 120 | 104 | 89 | 33 | |
| CWIP | 0 | — | 0 | 0 | 0 | 0 | 0 |
| Investments | — | 21 | 24 | 35 | 36 | 8 | 8 |
| 0 | 21 | 39 | 43 | 55 | 96 | 134 | |
| Total assets | 0 | 51 | 203 | 198 | 196 | 194 | 176 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 6 | 12 | -19 | 5 | 37 | 24 | |
| -10 | -4 | -11 | -8 | -9 | 46 | |
| -2 | -10 | 30 | 3 | -23 | -61 | |
| Net cash flow | -6 | -1 | 0 | -0 | 5 | 8 |
| Free cash flow | 0 | 10 | -19 | -4 | 28 | 24 |
| CFO / Operating profit % | 152.7% | 84.7% | -48.8% | 17.8% | 126.9% | 119.1% |