Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 17 | 54 | 42 | 57 | 81 | |
| COGS | 6 | 35 | 23 | 27 | 39 |
| Gross profit | 11 | 20 | 18 | 31 | 42 |
| 6 | 13 | 14 | 23 | 31 | |
| 5 | 7 | 4 | 8 | 11 | |
| OPM % | 31% | 12.8% | 10.3% | 13.7% | 14% |
| Depreciation | 2 | 1 | 2 | 3 | 4 |
| Interest | 1 | 1 | 1 | 2 | 3 |
| 2 | 0 | 1 | 3 | 4 | |
| Profit before tax | 4 | 5 | 3 | 7 | 8 |
| Tax | 1 | 1 | 0 | 2 | 3 |
| Tax % | 24.7% | 26.7% | 8.8% | 24% | 31.8% |
| 3 | 4 | 3 | 5 | 6 | |
| PAT margin % | 16.7% | 6.8% | 6.2% | 8.9% | 7.1% |
| EPS (₹) | 2.3 | 3.1 | 1.6 | 0.1 | 0.1 |
| EPS adjusted (₹) | — | 1.5 | 0.3 | 0.6 | 0.7 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 12 | 42 | 85 | 85 |
| Reserves | 48 | 80 | 46 | 59 |
| 8 | 11 | 15 | 37 | |
| 12 | 11 | 12 | 42 | |
| Total equity & liabilities | 79 | 144 | 158 | 223 |
| 3 | 6 | 6 | 10 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 30 | 68 | 65 | 81 |
| 46 | 71 | 87 | 132 | |
| Total assets | 79 | 144 | 158 | 223 |
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -0 | -18 | -18 | -13 | 20 | |
| 0 | -0 | -41 | 6 | -15 | |
| 0 | 20 | 63 | 0 | -5 | |
| Net cash flow | -0 | 1 | 4 | -7 | 0 |
| Free cash flow | -0 | -19 | -25 | -13 | 20 |
| CFO / Operating profit % | -7% | -266% | -428% | -168.5% | 176.3% |