Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 173 | 197 | 185 | 196 | 167 | 206 | 379 | 635 | |
| COGS | -16 | -15 | 122 | 119 | 69 | -30 | -36 | 53 |
| Gross profit | — | — | 63 | 77 | 98 | — | — | 582 |
| 169 | 163 | 47 | 55 | 79 | 194 | 324 | 410 | |
| 21 | 50 | 16 | 22 | 19 | 42 | 91 | 172 | |
| OPM % | 12.1% | 25.1% | 8.7% | 11.2% | 11.3% | 20.4% | 23.9% | 27.1% |
| Depreciation | 4 | 4 | 3 | 3 | 3 | 4 | 5 | 7 |
| Interest | 16 | 16 | 12 | 9 | 8 | 6 | 3 | 6 |
| 4 | 4 | 2 | 1 | 1 | 2 | 12 | 24 | |
| Profit before tax | 4 | 34 | 3 | 11 | 9 | 35 | 95 | 183 |
| Tax | 1 | 9 | 0 | 3 | 2 | 10 | 25 | 28 |
| Tax % | 32.5% | 25.5% | 13.7% | 31.2% | 27.6% | 29.4% | 26.4% | 15.6% |
| 3 | 25 | 3 | 8 | 6 | 25 | 70 | 154 | |
| PAT margin % | 1.6% | 12.7% | 1.5% | 3.9% | 3.8% | 12% | 18.4% | 24.3% |
| EPS (₹) | 2.5 | 22.6 | 2.5 | 6.6 | 4.1 | 15.8 | 27 | 86.4 |
| EPS adjusted (₹) | — | 22.6 | 2.5 | 5 | 4.1 | 15.1 | 39.9 | 73.6 |
| 91.1% | 11.1% | 90.4% | 34.4% | 48.5% | 15.8% | 13% | 4.1% | |
| Annual report | 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 | 11 | 11 | 15 | 15 | 16 | 17 | 21 |
| Reserves | — | 76 | 144 | 157 | 193 | 387 | 665 |
| — | 87 | 60 | 55 | 5 | 37 | 30 | |
| — | 80 | 60 | 51 | 83 | 119 | 196 | |
| Total equity & liabilities | — | 255 | 280 | 278 | 297 | 560 | 911 |
| 26 | 23 | 22 | 17 | 43 | 58 | 61 | |
| CWIP | — | — | — | — | 1 | 0 | 0 |
| Investments | — | 0 | 56 | 68 | 34 | 34 | 35 |
| — | 232 | 202 | 193 | 220 | 468 | 815 | |
| Total assets | — | 255 | 280 | 278 | 297 | 560 | 911 |
| ₹ Cr | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -28,323 | -8 | 21 | 36 | 23 | 25 | 32 | 45 | 21 | 19 | |
| -4,721 | -2 | 2 | 2 | 1 | -1 | -13 | 12 | -67 | -125 | |
| 32,254 | 10 | -23 | -38 | -24 | -24 | -19 | -65 | 46 | 105 | |
| Net cash flow | — | 0 | 0 | -0 | -0 | 0 | 1 | -8 | 0 | -1 |
| Free cash flow | -33,650 | -13 | 19 | 35 | 22 | 24 | 30 | 45 | 21 | 9 |
| CFO / Operating profit % | — | — | 100.4% | 73.5% | 139.8% | 115.6% | 171.3% | 107% | 23.2% | 11.3% |