| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 66 | 94 | 164 | 246 | |
| COGS | 17 | 20 | 30 | 66 |
| Gross profit | 49 | 74 | 133 | 180 |
| 16 | 26 | 37 | 53 | |
| 33 | 48 | 97 | 126 | |
| OPM % | 49.9% | 50.8% | 59% | 51.4% |
| Depreciation | 20 | 16 | 60 | 169 |
| Interest | 0 | 4 | 13 | 12 |
| 1 | 2 | 39 | 34 | |
| Profit before tax | 13 | 30 | 63 | -21 |
| Tax | 3 | 8 | 15 | -6 |
| Tax % | 25.2% | 27.6% | 24.4% | -26.6% |
| 10 | 22 | 47 | -16 | |
| PAT margin % | 15% | 23.2% | 29% | -6.3% |
| EPS (₹) | 6.9 | 15.1 | 28.3 | -7.8 |
| EPS adjusted (₹) | 0.7 | 1.5 | 2.4 | -0.8 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 14 | 14 | 20 | 21 |
| Reserves | 35 | 56 | 1,573 | 1,665 |
| 1 | 103 | 73 | 159 | |
| 18 | 81 | 915 | 484 | |
| Total equity & liabilities | 68 | 255 | 2,581 | 2,328 |
| 42 | 210 | 389 | 1,036 | |
| CWIP | 0 | 0 | 636 | 533 |
| Investments | 0 | 0 | 0 | 44 |
| 26 | 45 | 1,555 | 715 | |
| Total assets | 68 | 255 | 2,581 | 2,328 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 36 | 43 | 88 | 122 | |
| -21 | -144 | -983 | -429 | |
| -2 | 92 | 1,350 | 165 | |
| Net cash flow | 12 | -9 | 456 | -142 |
| Free cash flow | 17 | -103 | -37 | -1,140 |
| CFO / Operating profit % | 107.5% | 89.4% | 91.5% | 96.7% |