Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 264 | 222 | 284 | 335 | |
| COGS | 169 | 126 | 155 | 175 |
| Gross profit | 95 | 95 | 129 | 160 |
| 16 | 14 | 28 | 47 | |
| 79 | 81 | 101 | 113 | |
| OPM % | 29.8% | 36.6% | 35.7% | 33.8% |
| Depreciation | 2 | 3 | 5 | 6 |
| Interest | 1 | 1 | 4 | 3 |
| 5 | 8 | 7 | 0 | |
| Profit before tax | 80 | 85 | 101 | 104 |
| Tax | 20 | 22 | 24 | 27 |
| Tax % | 25.4% | 25.6% | 24.2% | 25.7% |
| 60 | 63 | 76 | 77 | |
| PAT margin % | 22.6% | 28.4% | 26.9% | 23% |
| EPS (₹) | 5.9 | 6.2 | 7.5 | 7.5 |
| EPS adjusted (₹) | — | — | — | 7.5 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 1 | 2 | 10 | 10 |
| Reserves | 130 | 154 | 224 | 300 |
| Minority interest | — | — | 0 | 11 |
| 3 | 0 | 3 | 12 | |
| 26 | 19 | 37 | 65 | |
| Total equity & liabilities | 159 | 174 | 274 | 397 |
| 2 | 1 | 3 | 84 | |
| CWIP | — | — | — | 0 |
| Investments | 6 | 34 | 8 | 15 |
| 152 | 139 | 263 | 298 | |
| Total assets | 159 | 174 | 274 | 397 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 57 | 75 | -31 | 41 | |
| -10 | -28 | 36 | -39 | |
| -48 | -42 | -2 | 0 | |
| Net cash flow | — | — | — | 2 |
| Free cash flow | — | — | — | -16 |
| CFO / Operating profit % | 72.6% | 92.1% | -30.2% | 36% |