Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 137 | 192 | 220 | 202 | 289 | 529 | |
| COGS | 3 | 10 | 26 | 18 | 45 | 125 |
| Gross profit | 134 | 182 | 194 | 184 | 243 | 404 |
| 117 | 161 | 173 | 178 | 196 | 303 | |
| 17 | 21 | 21 | 6 | 47 | 101 | |
| OPM % | 12.3% | 11% | 9.5% | 3% | 16.3% | 19.1% |
| Depreciation | 4 | 4 | 9 | 11 | 10 | 14 |
| Interest | 3 | 6 | 7 | 10 | 12 | 9 |
| 3 | 7 | 6 | 5 | 9 | 6 | |
| Profit before tax | 14 | 18 | 11 | -11 | 34 | 84 |
| Tax | 5 | 4 | 4 | -3 | 9 | 23 |
| Tax % | 37.5% | 22.3% | 37.1% | -32.9% | 26.6% | 27.8% |
| 9 | 14 | 7 | -7 | 25 | 61 | |
| PAT margin % | 6.3% | 7.3% | 3.2% | -3.5% | 8.7% | 11.5% |
| EPS (₹) | 8.6 | 13.9 | 6.9 | -3.2 | 10.6 | 41.7 |
| EPS adjusted (₹) | 8.6 | 13.9 | 6.9 | -6.1 | 22.1 | 41.6 |
| 81.4% | 61.2% | 100.9% | — | 37.8% | 39.6% | |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 12 | 12 | 15 |
| Reserves | — | 56 | 61 | 130 | 153 | 292 |
| — | 45 | 61 | 69 | 77 | 113 | |
| — | 35 | 36 | 28 | 45 | 83 | |
| Total equity & liabilities | — | 146 | 169 | 238 | 287 | 503 |
| 27 | 28 | 48 | 49 | 76 | 120 | |
| CWIP | — | 0 | 1 | — | 7 | 0 |
| Investments | — | 24 | 27 | 28 | 32 | 88 |
| — | 94 | 93 | 162 | 179 | 295 | |
| Total assets | — | 146 | 169 | 238 | 287 | 503 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -42 | 14 | 4 | 14 | 20 | -1 | -23 | 93 | |
| 17 | -15 | 9 | -9 | -25 | -66 | 33 | -166 | |
| 28 | -5 | -11 | -6 | 4 | 68 | -9 | 102 | |
| Net cash flow | 3 | -6 | 2 | -1 | -1 | 1 | 0 | 29 |
| Free cash flow | -42 | 13 | 4 | 6 | 1 | -1 | -23 | -2 |
| CFO / Operating profit % | — | — | 25.1% | 66.2% | 96.2% | -10.2% | -49.7% | 92.4% |