Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 272 | 399 | 520 | 689 | 830 | |
| COGS | 5 | 8 | 9 | 8 | 7 |
| Gross profit | 267 | 391 | 511 | 681 | — |
| 254 | 377 | 488 | 650 | 779 | |
| 13 | 14 | 23 | 31 | 44 | |
| OPM % | 4.6% | 3.4% | 4.4% | 4.5% | 5.3% |
| Depreciation | 5 | 4 | 4 | 4 | 4 |
| Interest | 7 | 9 | 11 | 12 | 14 |
| 1 | 2 | 1 | 1 | 2 | |
| Profit before tax | 1 | 2 | 10 | 15 | 27 |
| Tax | -1 | -3 | -3 | -3 | -1 |
| Tax % | -150.5% | -115.7% | -26.7% | -18.6% | -2.5% |
| 2 | 5 | 13 | 18 | 28 | |
| PAT margin % | 0.9% | 1.3% | 2.4% | 2.6% | 3.4% |
| EPS (₹) | 2.4 | 5 | 12.4 | 8.8 | 9.2 |
| EPS adjusted (₹) | — | 1.7 | 4.1 | 5.9 | 9.2 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 15 |
| Reserves | 49 | 61 | 79 | 101 |
| Minority interest | — | 0 | 0 | — |
| 90 | 100 | 161 | 174 | |
| 31 | 35 | 49 | 57 | |
| Total equity & liabilities | 180 | 207 | 299 | 348 |
| 7 | 6 | 48 | 49 | |
| CWIP | — | 0 | 0 | 0 |
| Investments | 11 | 11 | 11 | 11 |
| 161 | 189 | 239 | 287 | |
| Total assets | 180 | 207 | 299 | 348 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -22 | 1 | 4 | -8 | 7 | |
| -2 | -1 | -2 | -39 | -4 | |
| -8 | -14 | -2 | 47 | -2 | |
| Net cash flow | -32 | -14 | 0 | 0 | 1 |
| Free cash flow | -24 | -0 | 2 | -47 | 5 |
| CFO / Operating profit % | -176.5% | 7.5% | 17.1% | -25.8% | 17% |