Standalone figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 129 | 157 | |
| COGS | 20 | 29 |
| Gross profit | 109 | 128 |
| 73 | 81 | |
| Operating profit (EBITDA) | 37 | 46 |
| OPM % | 28.5% | 29.6% |
| Depreciation | 6 | 10 |
| Interest | 4 | 4 |
| 1 | 4 | |
| Profit before tax | 28 | 34 |
| Tax | 7 | 9 |
| Tax % | 26.2% | 25.3% |
| 21 | 25 | |
| PAT margin % | 16.1% | 16.2% |
| EPS (₹) | 10.1 | 10.4 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 177 | 232 | |
| Total equity & liabilities | 177 | 232 |
| Fixed assets | 71 | 96 |
| CWIP | — | — |
| Investments | 10 | 24 |
| 95 | 112 | |
| Total assets | 177 | 232 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -19 | 24 | |
| -36 | -50 | |
| 60 | 23 | |
| Net cash flow | 6 | -3 |
| Free cash flow | -57 | -17 |
| CFO / Operating profit % | -50.7% | 52% |