Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| 77 | 83 | 88 | 114 | |
| COGS | — | — | — | 2 |
| Gross profit | — | — | — | 112 |
| 59 | -0 | -1 | 89 | |
| 18 | 83 | 90 | 23 | |
| OPM % | 23.2% | 100.1% | 101.7% | 20.3% |
| Depreciation | 1 | 1 | 1 | 1 |
| Interest | 3 | 3 | 3 | 6 |
| — | — | — | 1 | |
| Profit before tax | — | — | — | 17 |
| Tax | 0 | 70 | 80 | 4 |
| Tax % | — | — | — | 26.5% |
| 11 | 10 | 10 | 12 | |
| PAT margin % | 14.7% | 12.2% | 11.4% | 10.8% |
| EPS (₹) | 38.1 | 34 | 20.8 | 41.5 |
| EPS adjusted (₹) | 7.6 | 6.8 | 6.8 | 8.3 |
| 5.3% | 5.9% | 9.6% | 4.8% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 3 | 3 | 3 | 3 | 3 | 4 |
| Reserves | 36 | 48 | 54 | 77 | 109 | 132 |
| Minority interest | — | — | — | — | — | 0 |
| Borrowings | 25 | 14 | 15 | 14 | 5 | 14 |
| 144 | 173 | 141 | 260 | 234 | 353 | |
| Total equity & liabilities | 208 | 238 | 214 | 353 | 352 | 503 |
| 8 | 4 | 4 | 5 | 4 | 6 | |
| CWIP | — | — | — | 0 | — | — |
| Investments | 4 | 1 | 1 | 6 | 8 | 8 |
| 197 | 233 | 209 | 342 | 339 | 490 | |
| Total assets | 208 | 238 | 214 | 353 | 352 | 503 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 3 | 1 | -20 | -22 | -20 | -14 | |
| 7 | 18 | 10 | 11 | 20 | 6 | |
| -18 | -13 | -1 | 9 | -5 | 12 | |
| Net cash flow | -9 | 7 | -11 | -3 | -5 | 4 |
| Free cash flow | — | — | — | -23 | — | — |
| CFO / Operating profit % | 16.5% | 1.7% | -22.5% | -95.3% | — | — |