Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 24 | 24 | 26 | 26 | 28 | 27 | |
| COGS | 0 | 0 | 2 | -1 | 6 | 4 |
| Gross profit | — | 23 | 24 | — | 21 | 23 |
| 3 | 3 | 3 | 9 | 14 | 8 | |
| Operating profit (EBITDA) | 22 | 20 | 21 | 18 | 7 | 15 |
| OPM % | 88% | 86.4% | 81.4% | 68% | 26.4% | 55.5% |
| Depreciation | 9 | 9 | 9 | 9 | 4 | 7 |
| Interest | 8 | 6 | 5 | 4 | 5 | 11 |
| 1 | 1 | 0 | 1 | 3 | 3 | |
| Profit before tax | 6 | 6 | 8 | 6 | 1 | 0 |
| Tax | 2 | 1 | 1 | 1 | 0 | 1 |
| Tax % | 40.9% | 20.3% | 17.9% | 22.5% | 2.4% | 570% |
| 3 | 5 | 6 | 4 | 1 | -0 | |
| PAT margin % | 13.5% | 21% | 25.2% | 16.9% | 4.4% | -1.7% |
| EPS (₹) | 5 | 3.9 | 4.9 | 3.3 | 0.9 | -0.4 |
| 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 | — | — | — | — | — | — |
| Reserves | — | — | — | — | — | — |
| Borrowings | — | — | — | — | — | — |
| 233 | 226 | 221 | 223 | 305 | 386 | |
| Total equity & liabilities | 233 | 226 | 221 | 223 | 305 | 386 |
| Fixed assets | — | — | — | — | 95 | 178 |
| CWIP | — | — | — | — | — | — |
| Investments | 114 | 118 | 118 | 103 | 100 | 100 |
| 119 | 108 | 103 | 120 | 110 | 109 | |
| Total assets | 233 | 226 | 221 | 223 | 305 | 386 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 18 | 18 | 23 | 12 | -4 | 65 | |
| -22 | -0 | -1 | -0 | -52 | -86 | |
| -19 | -17 | -16 | -6 | 74 | 25 | |
| Net cash flow | -24 | 0 | 5 | 6 | 19 | 5 |
| Free cash flow | 18 | 18 | 23 | 12 | -83 | -23 |
| CFO / Operating profit % | 82.1% | 86.2% | 109.2% | 66.5% | -49.1% | 433.5% |