Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 108 | 164 | 186 | 251 | 220 | 234 | |
| COGS | 0 | 0 | 11 | 55 | 21 | 0 |
| Gross profit | — | — | 175 | 195 | 199 | — |
| 101 | 147 | 156 | 176 | 190 | 226 | |
| 6 | 17 | 20 | 19 | 9 | 8 | |
| OPM % | 5.8% | 10.2% | 10.5% | 7.5% | 4.1% | 3.3% |
| Depreciation | 4 | 4 | 3 | 4 | 5 | 4 |
| Interest | 4 | 4 | 4 | 5 | 4 | 4 |
| 1 | 3 | 1 | 12 | 2 | 4 | |
| Profit before tax | -1 | 12 | 13 | 21 | 2 | 4 |
| Tax | 0 | 3 | 4 | 5 | 1 | 0 |
| Tax % | 13.5% | 25.1% | 27.6% | 24% | 32.6% | 11.2% |
| -1 | 9 | 10 | 16 | 2 | 3 | |
| PAT margin % | -1% | 5.4% | 5.2% | 6.5% | 0.7% | 1.4% |
| EPS (₹) | -1 | 1.7 | 1.9 | 2.3 | 0.2 | 0.5 |
| EPS adjusted (₹) | -0.2 | 1.3 | 1.4 | 2.3 | 0.2 | 0.5 |
| — | 118.3% | 10.8% | 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 | 30 | 42 | 43 | 46 |
| Minority interest | 0 | — | 0 | — | — | — |
| 24 | 29 | 36 | 47 | 42 | 40 | |
| 34 | 28 | 27 | 18 | 17 | 20 | |
| Total equity & liabilities | 82 | 90 | 105 | 120 | 115 | 120 |
| 25 | 20 | 20 | 33 | 29 | 25 | |
| CWIP | 1 | 0 | 6 | 0 | 0 | 0 |
| Investments | 0 | 0 | 4 | 3 | 4 | 3 |
| 57 | 69 | 75 | 85 | 82 | 92 | |
| Total assets | 82 | 90 | 105 | 120 | 115 | 120 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 6 | 6 | 10 | 1 | 13 | 1 | |
| -2 | -0 | -5 | 1 | -0 | 4 | |
| -2 | -7 | -2 | -4 | -9 | -5 | |
| Net cash flow | 2 | -1 | 2 | -2 | 3 | -1 |
| Free cash flow | 3 | 6 | -1 | -11 | 12 | -1 |
| CFO / Operating profit % | 101.8% | 33.6% | 51.4% | 4.2% | 141.6% | 7.7% |