Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 10 | 17 | 21 | 34 | 64 | 94 | 91 | |
| COGS | -3 | 22 | -23 | -34 | -10 | -33 | -14 |
| Gross profit | — | -5 | — | — | — | — | — |
| 7 | 7 | 41 | 58 | 61 | 105 | 90 | |
| 6 | -12 | 3 | 10 | 14 | 22 | 15 | |
| OPM % | 65% | -72.8% | 14.6% | 29.8% | 22% | 23% | 16.9% |
| Depreciation | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
| Interest | 3 | 3 | 4 | 8 | 11 | 9 | 7 |
| 1 | 1 | 0 | 1 | 2 | 5 | 6 | |
| Profit before tax | 4 | -15 | -1 | 3 | 5 | 17 | 13 |
| Tax | 1 | 4 | 0 | 0 | -0 | 4 | 4 |
| Tax % | 24.5% | 30.2% | 11.1% | 0% | -2% | 22.2% | 27.4% |
| 3 | -19 | -1 | 3 | 5 | 13 | 9 | |
| PAT margin % | 28.1% | -114.8% | -4.7% | 7.6% | 7.9% | 14.1% | 10.5% |
| EPS (₹) | 0.9 | -6.2 | -0.3 | 0.9 | 1.7 | 3.2 | 2 |
| EPS adjusted (₹) | — | — | — | 0.9 | 1.7 | 2.9 | 2 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 31 | 31 | 45 | 48 |
| Reserves | 28 | 33 | 103 | 133 |
| 97 | 100 | 55 | 86 | |
| 25 | 57 | 56 | 34 | |
| Total equity & liabilities | 181 | 221 | 259 | 301 |
| 6 | 6 | 8 | 7 | |
| CWIP | 0 | — | — | — |
| Investments | 32 | 26 | 27 | 51 |
| 142 | 189 | 225 | 243 | |
| Total assets | 181 | 221 | 259 | 301 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | -19 | -25 | 17 | -1 | -45 | |
| 4 | 5 | -9 | -8 | -2 | -18 | |
| 12 | 17 | 35 | -11 | 19 | 47 | |
| Net cash flow | 17 | 4 | 0 | -2 | 16 | -16 |
| Free cash flow | 1 | -19 | -26 | 16 | -4 | -45 |
| CFO / Operating profit % | — | -596.8% | -244.2% | 116.3% | -4.2% | -291.9% |