Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 15 | 23 | 21 | 33 | 146 | |
| COGS | 4 | 9 | 10 | 12 | 116 |
| Gross profit | 11 | 14 | 11 | 21 | 29 |
| 6 | 8 | 6 | 14 | 6 | |
| Operating profit (EBITDA) | 5 | 6 | 5 | 7 | 23 |
| OPM % | 32.8% | 26.1% | 25.4% | 21.6% | 16% |
| Depreciation | 1 | 3 | 3 | 2 | 3 |
| Interest | 0 | 0 | 1 | 3 | 5 |
| 1 | 0 | 0 | 1 | 5 | |
| Profit before tax | 4 | 3 | 2 | 3 | 20 |
| Tax | 1 | 1 | 0 | 1 | 7 |
| Tax % | 26.8% | 27.3% | 29.4% | 27.3% | 37% |
| 3 | 2 | 1 | 3 | 12 | |
| PAT margin % | 19.8% | 9.5% | 5.4% | 7.6% | 8.5% |
| EPS (₹) | 9.3 | 6 | 3.1 | 6.6 | 5.3 |
| EPS adjusted (₹) | 1.6 | 1.2 | 0.6 | 1.3 | — |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 3 | 4 | 4 | 4 | 4 | — |
| Reserves | -1 | 16 | 18 | 19 | 32 | — |
| 4 | 3 | 5 | 12 | 9 | — | |
| 2 | 8 | 8 | 11 | 40 | 240 | |
| Total equity & liabilities | 8 | 31 | 34 | 45 | 84 | 240 |
| 1 | 10 | 11 | 9 | 8 | 30 | |
| CWIP | 0 | 0 | — | — | — | — |
| Investments | — | 0 | 0 | 0 | 0 | 0 |
| 6 | 21 | 22 | 36 | 75 | 210 | |
| Total assets | 8 | 31 | 34 | 45 | 84 | 240 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 3 | -3 | -4 | 2 | -49 | |
| -11 | -2 | -3 | -3 | -30 | |
| 13 | 1 | 11 | 23 | 110 | |
| Net cash flow | 5 | -4 | 5 | 22 | 30 |
| Free cash flow | -8 | -6 | -7 | -1 | -84 |
| CFO / Operating profit % | 58.1% | -51.8% | -66.5% | 24.6% | -211% |