Loading page…
Consolidated figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 101 | 160 | |
| COGS | 72 | 122 |
| Gross profit | 29 | 38 |
| 10 | 12 | |
| 20 | 26 | |
| OPM % | 19.4% | 16.2% |
| Depreciation | 2 | 3 |
| Interest | 2 | 4 |
| 1 | 0 | |
| Profit before tax | 16 | 20 |
| Tax | 3 | 4 |
| Tax % | 19% | 18.4% |
| 13 | 16 | |
| PAT margin % | 13.1% | 10.2% |
| EPS (₹) | 11.4 | 11.2 |
| EPS adjusted (₹) | 10.9 | 8.9 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 12 | 18 |
| Reserves | 70 | 129 |
| 26 | 55 | |
| 10 | 33 | |
| Total equity & liabilities | 117 | 235 |
| 19 | 53 | |
| CWIP | 21 | 23 |
| Investments | 0 | 0 |
| 77 | 159 | |
| Total assets | 117 | 235 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -17 | -28 | |
| -24 | -39 | |
| 40 | 75 | |
| Net cash flow | -0 | 8 |
| Free cash flow | -39 | -66 |
| CFO / Operating profit % | -84.3% | -108.3% |