Loading page…
Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 79 | 94 | 139 | 187 | |
| COGS | — | — | — | 136 |
| Gross profit | — | — | — | 51 |
| 74 | 85 | 119 | 18 | |
| Operating profit (EBITDA) | 5 | 9 | 21 | 34 |
| OPM % | 6.8% | 9.4% | 14.8% | 18% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 0 | 1 | 0 | 0 |
| 2 | 4 | 3 | 6 | |
| Profit before tax | — | — | — | 39 |
| Tax | -2 | -5 | -4 | 10 |
| Tax % | — | — | — | 24.5% |
| 5 | 9 | 18 | 29 | |
| PAT margin % | 6.5% | 9.8% | 12.7% | 15.8% |
| EPS (₹) | 4.3 | 7.7 | 14.2 | 21.2 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 0 | 6 | 13 | — |
| Reserves | 14 | 14 | 18 | 43 | — |
| 2 | 5 | 0 | 0 | — | |
| 37 | 57 | 69 | 38 | 203 | |
| Total equity & liabilities | 52 | 76 | 93 | 94 | 203 |
| 1 | 1 | 1 | 1 | 2 | |
| CWIP | — | — | — | — | — |
| Investments | — | 13 | 21 | 28 | 32 |
| 51 | 62 | 71 | 65 | 169 | |
| Total assets | 52 | 76 | 93 | 94 | 203 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -0 | 24 | -14 | -20 | |
| -7 | -6 | -6 | -9 | |
| 3 | -5 | 14 | 53 | |
| Net cash flow | — | — | — | 25 |
| Free cash flow | — | — | — | -21 |
| CFO / Operating profit % | -6.5% | 273.1% | -69.7% | -58.3% |