Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 109 | 106 | 107 | 231 | |
| COGS | — | 78 | 76 | 178 |
| Gross profit | — | 28 | 31 | 53 |
| 100 | 18 | 22 | 30 | |
| Operating profit (EBITDA) | 10 | 10 | 9 | 23 |
| OPM % | 8.8% | 9.9% | 8.5% | 10.1% |
| Depreciation | — | 1 | 1 | 2 |
| Interest | 2 | 1 | 2 | 4 |
| — | 4 | 5 | 6 | |
| Profit before tax | 10 | 13 | 11 | 24 |
| Tax | — | 3 | 2 | 5 |
| Tax % | — | 23.3% | 22.9% | 22.9% |
| 8 | 10 | 8 | 18 | |
| PAT margin % | 7% | 9.3% | 7.6% | 7.9% |
| EPS (₹) | — | 9.9 | 7.8 | 15.4 |
| EPS adjusted (₹) | 10 | 9.4 | — | — |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 8 | 10 | — | — |
| Reserves | 16 | 44 | — | — |
| 7 | 7 | — | — | |
| 34 | 35 | 148 | 274 | |
| Total equity & liabilities | 65 | 97 | 148 | 274 |
| 13 | 18 | 40 | 53 | |
| CWIP | 0 | 0 | — | — |
| Investments | 0 | 5 | 1 | 0 |
| 51 | 74 | 106 | 220 | |
| Total assets | 65 | 97 | 148 | 274 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -8 | 9 | -32 | |
| -9 | -30 | -3 | |
| 21 | 18 | 69 | |
| Net cash flow | 5 | -4 | 34 |
| Free cash flow | -13 | -29 | -34 |
| CFO / Operating profit % | -72.1% | 98.4% | -136.8% |