Consolidated figures · ₹ crore
| ₹ Cr | Dec 2024 | Dec 2025 |
|---|---|---|
| 525 | 643 | |
| COGS | 289 | 342 |
| Gross profit | 235 | 301 |
| 145 | 177 | |
| 90 | 124 | |
| OPM % | 17.2% | 19.3% |
| Depreciation | 10 | 13 |
| Interest | 0 | 0 |
| 18 | -5 | |
| Profit before tax | 98 | 106 |
| Tax | 25 | 31 |
| Tax % | 25.7% | 29.1% |
| 73 | 75 | |
| PAT margin % | 13.9% | 11.6% |
| EPS (₹) | 228.7 | 110.5 |
| EPS adjusted (₹) | 114.3 | 95.9 |
| 10.9% | 22.6% | |
| Annual report | Annual report for Dec 2024 | Annual report for Dec 2025 |
| ₹ Cr | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|
| Equity capital | 6 | 6 | 8 |
| Reserves | — | 337 | 1,029 |
| Minority interest | — | — | 84 |
| — | 0 | 0 | |
| — | 141 | 248 | |
| Total equity & liabilities | — | 484 | 1,368 |
| 39 | 45 | 774 | |
| CWIP | — | 2 | 4 |
| Investments | — | 0 | 0 |
| — | 438 | 590 | |
| Total assets | — | 484 | 1,368 |
| ₹ Cr | Dec 2024 | Dec 2025 |
|---|---|---|
| 42 | 98 | |
| -143 | -89 | |
| -16 | -3 | |
| Net cash flow | -117 | 6 |
| Free cash flow | 27 | 89 |
| CFO / Operating profit % | 46.8% | 78.8% |