Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 110 | 212 | 179 | 139 | |
| COGS | 50 | 112 | 97 | 71 |
| Gross profit | 60 | 100 | 81 | 69 |
| 40 | 61 | 52 | 52 | |
| 20 | 39 | 29 | 17 | |
| OPM % | 18.4% | 18.3% | 16.3% | 12.2% |
| Depreciation | 1 | 1 | 2 | 4 |
| Interest | 4 | 6 | 10 | 9 |
| 4 | 9 | 10 | 13 | |
| Profit before tax | 20 | 41 | 28 | 17 |
| Tax | 6 | 10 | 8 | 4 |
| Tax % | 31.8% | 23.7% | 27.3% | 21.7% |
| 13 | 31 | 20 | 13 | |
| PAT margin % | 12.2% | 14.6% | 11.3% | 9.6% |
| EPS (₹) | — | — | 131.6 | 43.6 |
| EPS adjusted (₹) | — | — | 66 | 43.6 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 0 | 0 | 3 | 3 |
| Reserves | — | 76 | 107 | 123 | 137 |
| — | 33 | 31 | 37 | 68 | |
| — | 52 | 101 | 75 | 58 | |
| Total equity & liabilities | — | 160 | 238 | 238 | 265 |
| 5 | 6 | 8 | 38 | 45 | |
| CWIP | — | 0 | 6 | — | 0 |
| Investments | — | 36 | 57 | 77 | 58 |
| — | 119 | 168 | 123 | 162 | |
| Total assets | — | 160 | 238 | 238 | 265 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 6 | 44 | 26 | -71 | |
| 0 | -31 | -36 | 29 | |
| 1 | -8 | -2 | 43 | |
| Net cash flow | 7 | 6 | -12 | 0 |
| Free cash flow | 4 | 33 | 2 | -84 |
| CFO / Operating profit % | 29.6% | 113.9% | 89.4% | -417.8% |