Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 128 | 234 | 151 | 94 | 120 | 117 | 151 | 125 | 238 | |
| COGS | — | 64 | 128 | 76 | 47 | 60 | 61 | 53 | 40 | 98 |
| Gross profit | — | 64 | 106 | 75 | 47 | 61 | 56 | 98 | 85 | 140 |
| 62 | 27 | 43 | 41 | 26 | 30 | 39 | 61 | 91 | 99 | |
| 28 | 37 | 63 | 34 | 21 | 30 | 17 | 37 | -6 | 41 | |
| OPM % | 31.6% | 28.5% | 26.9% | 22.8% | 22.2% | 25.3% | 14.3% | 24.5% | -5% | 17.2% |
| Depreciation | — | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 |
| Interest | 12 | 15 | 20 | 18 | 20 | 11 | 6 | 6 | 11 | 28 |
| — | 14 | 16 | 11 | 18 | 27 | 37 | 38 | 38 | 49 | |
| Profit before tax | 21 | 35 | 58 | 26 | 18 | 45 | 47 | 67 | 18 | 59 |
| Tax | -0 | 5 | 12 | 7 | 4 | 6 | 9 | 12 | 4 | 13 |
| Tax % | -1.3% | 15.4% | 20.8% | 25.6% | 22.4% | 14% | 19.2% | 17.8% | 24.7% | 21.5% |
| 21 | 30 | 46 | 19 | 14 | 39 | 38 | 55 | 14 | 46 | |
| PAT margin % | 23.7% | 23.2% | 19.7% | 12.8% | 14.9% | 32.5% | 32.6% | 36.6% | 10.8% | 19.3% |
| EPS (₹) | 8.1 | 9.9 | 13.4 | 5.5 | 3.9 | 10.1 | 8.7 | 12.2 | 3 | 10 |
| EPS adjusted (₹) | — | — | — | 5.5 | 3.9 | 9.2 | 8.5 | 12.2 | 3 | 10 |
| 0% | 0% | 11.2% | 0% | 0% | 0% | 37.9% | 28.8% | 202% | 22.5% | |
| Annual report | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 36 | 36 | 42 | 45 | 45 | 46 | 46 |
| Reserves | — | 301 | 425 | 484 | 525 | 531 | 532 |
| Minority interest | — | 0 | — | 0 | 0 | 0 | — |
| — | 94 | 2 | 52 | 62 | 197 | 570 | |
| — | 170 | 367 | 399 | 504 | 672 | 893 | |
| Total equity & liabilities | — | 601 | 836 | 980 | 1,137 | 1,446 | 2,041 |
| 7 | 7 | 8 | 10 | 15 | 20 | 21 | |
| CWIP | — | — | — | 0 | 0 | 0 | 3 |
| Investments | — | 148 | 222 | 244 | 348 | 463 | 485 |
| — | 446 | 606 | 726 | 773 | 963 | 1,532 | |
| Total assets | — | 601 | 836 | 980 | 1,137 | 1,446 | 2,041 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 84 | 226 | -32 | -45 | -232 | -144 | |
| -1 | -72 | -157 | 74 | 104 | -87 | |
| -66 | -36 | 67 | -9 | 115 | 298 | |
| Net cash flow | 17 | 119 | -121 | 20 | -13 | 68 |
| Free cash flow | 83 | 224 | -35 | -55 | -237 | -154 |
| CFO / Operating profit % | 402.4% | 744.9% | -188.7% | -121.9% | — | -351% |