Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 252 | 341 | 457 | 603 | |
| COGS | 30 | 46 | 64 | 58 |
| Gross profit | 222 | 295 | 394 | 545 |
| 149 | 178 | 232 | 320 | |
| 72 | 117 | 161 | 225 | |
| OPM % | 28.7% | 34.2% | 35.3% | 37.4% |
| Depreciation | 17 | 21 | 29 | 53 |
| Interest | 52 | 47 | 18 | 31 |
| 10 | 32 | 11 | 46 | |
| Profit before tax | 13 | 81 | 124 | 187 |
| Tax | 5 | 22 | 37 | 54 |
| Tax % | 35.6% | 27.5% | 30.2% | 28.7% |
| 8 | 59 | 87 | 134 | |
| PAT margin % | 3.4% | 17.2% | 18.9% | 22.2% |
| EPS (₹) | 1.8 | 11.2 | 14.7 | 20.6 |
| EPS adjusted (₹) | 10.3 | 9.9 | 13.5 | 20.6 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 2 | 2 | 12 | 13 | 13 |
| Reserves | — | 202 | 633 | 1,381 | 1,516 |
| — | 301 | 37 | 244 | 457 | |
| 147 | 85 | 115 | 223 | 215 | |
| Total equity & liabilities | 149 | 589 | 797 | 1,861 | 2,200 |
| 144 | 217 | 257 | 436 | 779 | |
| CWIP | — | 38 | 45 | 80 | 257 |
| Investments | — | 0 | 0 | 0 | 0 |
| 4 | 335 | 494 | 1,345 | 1,164 | |
| Total assets | 149 | 589 | 797 | 1,861 | 2,200 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -10 | -7 | 54 | -119 | |
| -101 | -55 | -918 | -71 | |
| 126 | 71 | 877 | 174 | |
| Net cash flow | 15 | 9 | 13 | -16 |
| Free cash flow | -96 | -82 | -240 | -691 |
| CFO / Operating profit % | -14.1% | -6% | 33.3% | -52.8% |