Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 109 | 167 | 201 | 254 | 231 | 247 | |
| COGS | 0 | 0 | 23 | 55 | 21 | 0 |
| Gross profit | — | — | 177 | 199 | 210 | — |
| 102 | 149 | 156 | 180 | 200 | 238 | |
| 6 | 17 | 21 | 19 | 10 | 8 | |
| OPM % | 5.8% | 10.3% | 10.6% | 7.5% | 4.2% | 3.3% |
| Depreciation | 4 | 4 | 3 | 4 | 5 | 4 |
| Interest | 4 | 4 | 4 | 5 | 4 | 4 |
| 1 | 3 | 1 | 12 | 3 | 4 | |
| Profit before tax | -1 | 12 | 15 | 22 | 3 | 4 |
| Tax | 0 | 3 | 4 | 5 | 1 | 1 |
| Tax % | 17.2% | 25.1% | 27.4% | 24.5% | 32.8% | 13.7% |
| -1 | 9 | 11 | 16 | 2 | 4 | |
| PAT margin % | -1% | 5.5% | 5.5% | 6.5% | 0.9% | 1.5% |
| EPS (₹) | -1 | 1.8 | 2.1 | 2.3 | 0.3 | 0.5 |
| EPS adjusted (₹) | -0.2 | 1.3 | 1.6 | 2.3 | 0.3 | 0.5 |
| — | 113.6% | 9.5% | 4.3% | 0% | — | |
| 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 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 14 | 14 | 14 |
| Reserves | 14 | 22 | 32 | 44 | 45 | 49 |
| 24 | 29 | 36 | 47 | 42 | 39 | |
| 35 | 28 | 30 | 18 | 17 | 20 | |
| Total equity & liabilities | 83 | 90 | 109 | 123 | 119 | 122 |
| 25 | 20 | 20 | 33 | 29 | 25 | |
| CWIP | 1 | 0 | 6 | 0 | 0 | 0 |
| Investments | 0 | 0 | 4 | 3 | 4 | 3 |
| 58 | 70 | 79 | 87 | 86 | 95 | |
| Total assets | 83 | 90 | 109 | 123 | 119 | 122 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 7 | 6 | 10 | 1 | 13 | 1 | |
| -2 | -0 | -5 | 1 | -0 | 4 | |
| -2 | -7 | -2 | -3 | -9 | -7 | |
| Net cash flow | 2 | -1 | 2 | -2 | 3 | -1 |
| Free cash flow | 4 | 6 | -1 | -12 | 10 | 0 |
| CFO / Operating profit % | 103.6% | 34.2% | 47.3% | 2.8% | 130.9% | 15% |