| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 287 | 577 | 289 | 211 | |
| COGS | 47 | 30 | 269 | 39 |
| Gross profit | 240 | 547 | 20 | 173 |
| 208 | 505 | 17 | 158 | |
| 31 | 42 | 3 | 15 | |
| OPM % | 10.9% | 7.3% | 1% | 7% |
| Depreciation | 6 | 6 | 10 | 9 |
| Interest | 4 | 5 | 7 | 8 |
| 1 | 10 | 6 | 3 | |
| Profit before tax | 22 | 41 | -7 | 0 |
| Tax | 5 | 11 | -0 | -1 |
| Tax % | 25.4% | 26.2% | -0.3% | -334.2% |
| 16 | 30 | -7 | 2 | |
| PAT margin % | 5.6% | 5.2% | -2.5% | 0.8% |
| EPS (₹) | 4.4 | 5.5 | -1.2 | 0.3 |
| EPS adjusted (₹) | 2.9 | 5.4 | -1.3 | 0.3 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 55 | 55 | 55 | 55 |
| Reserves | 89 | 120 | 113 | 115 |
| 45 | 38 | 60 | 77 | |
| 96 | 109 | 101 | 118 | |
| Total equity & liabilities | 285 | 322 | 330 | 365 |
| 34 | 30 | 55 | 49 | |
| CWIP | 0 | 4 | 4 | 4 |
| Investments | 19 | 35 | 14 | 15 |
| 231 | 253 | 257 | 297 | |
| Total assets | 285 | 322 | 330 | 365 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 20 | -52 | -8 | 9 | |
| -21 | -18 | -9 | -3 | |
| 66 | -8 | 15 | 8 | |
| Net cash flow | 65 | -78 | -1 | 14 |
| Free cash flow | 5 | -56 | -42 | 6 |
| CFO / Operating profit % | 64% | -122.9% | -293.8% | 61% |