Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 80 | 120 | 171 | 363 | |
| COGS | 16 | 39 | 60 | 13 |
| Gross profit | 64 | 81 | 111 | 350 |
| 60 | 68 | 103 | 310 | |
| Operating profit (EBITDA) | 3 | 13 | 8 | 40 |
| OPM % | 4.2% | 10.7% | 4.6% | 11% |
| Depreciation | 1 | 2 | 1 | 4 |
| Interest | 3 | 4 | 4 | 10 |
| 1 | 2 | 1 | 0 | |
| Profit before tax | 1 | 8 | 2 | 27 |
| Tax | -0 | 2 | 1 | 5 |
| Tax % | -18.9% | 27.4% | 37.1% | 20.4% |
| 1 | 6 | 1 | 21 | |
| PAT margin % | 1.3% | 5% | 0.7% | 5.8% |
| EPS (₹) | 0.7 | — | 0.7 | 10.4 |
| EPS adjusted (₹) | 214 | 4 | 0.6 | 10.4 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 15 | 20 | 20 |
| Reserves | 21 | 12 | 59 | 80 |
| 33 | 41 | 50 | 111 | |
| 26 | 17 | 10 | 13 | |
| Total equity & liabilities | 80 | 84 | 139 | 224 |
| 40 | — | 49 | 79 | |
| CWIP | 0 | 0 | 16 | 2 |
| Investments | 1 | 1 | 1 | 1 |
| 39 | 83 | 74 | 143 | |
| Total assets | 80 | 84 | 139 | 224 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 0 | -7 | -29 | -30 | |
| -9 | 2 | -28 | -15 | |
| Cash from financing | 9 | 3 | 57 | 51 |
| Net cash flow | 1 | -2 | -0 | 6 |
| Free cash flow | -9 | -8 | -55 | -48 |
| CFO / Operating profit % | 10.7% | -52.3% | -370.1% | -75.8% |