Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 65 | 101 | 138 | 119 | 115 | 114 | |
| COGS | 23 | 28 | 42 | 37 | 34 | 35 |
| Gross profit | 42 | 73 | 96 | 82 | 82 | 80 |
| 27 | 48 | 59 | 46 | 52 | 46 | |
| 15 | 25 | 36 | 36 | 29 | 33 | |
| OPM % | 23% | 24.7% | 26.3% | 30.2% | 25.3% | 29.2% |
| Depreciation | 2 | 2 | 3 | 3 | 3 | 3 |
| Interest | 1 | 1 | 1 | 0 | 0 | 0 |
| 0 | 3 | 2 | 1 | 2 | 7 | |
| Profit before tax | 12 | 25 | 35 | 34 | 29 | 38 |
| Tax | 3 | 6 | 9 | 9 | 7 | 9 |
| Tax % | 25.1% | 24.8% | 25.5% | 25.6% | 25.8% | 22.7% |
| 9 | 19 | 26 | 25 | 21 | 29 | |
| PAT margin % | 14.2% | 18.4% | 18.8% | 21.3% | 18.5% | 25.5% |
| EPS (₹) | 9.1 | 16.6 | 11.3 | 5.5 | 4.7 | 6.4 |
| EPS adjusted (₹) | 2.1 | 4.3 | 5.6 | 5.5 | 4.7 | 6.4 |
| 5.5% | 6% | 8.9% | 16.4% | 21.5% | 15.7% | |
| 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 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 11 | 11 | 11 | 23 | 46 | 46 |
| Reserves | — | 54 | 98 | 123 | 136 | 133 | 158 |
| — | 0 | 6 | 0 | 0 | 0 | 0 | |
| — | 10 | 18 | 18 | 16 | 19 | 13 | |
| Total equity & liabilities | — | 75 | 133 | 152 | 175 | 198 | 217 |
| 28 | 28 | 27 | 26 | 23 | 27 | 28 | |
| CWIP | — | 0 | 0 | 0 | 0 | 0 | 2 |
| Investments | — | 0 | 2 | 58 | 79 | 99 | 106 |
| — | 47 | 104 | 69 | 72 | 72 | 82 | |
| Total assets | — | 75 | 133 | 152 | 175 | 198 | 217 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 11 | 8 | 20 | 26 | 27 | 23 | |
| -13 | -42 | -14 | -21 | -24 | -17 | |
| 8 | 29 | -7 | -1 | -2 | -5 | |
| Net cash flow | 7 | -4 | -1 | 3 | 2 | 1 |
| Free cash flow | 9 | 7 | 19 | 25 | 21 | 17 |
| CFO / Operating profit % | 76.1% | 33% | 56.2% | 71.2% | 93.7% | 67.9% |