Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 103 | 173 | 203 | |
| COGS | 74 | 131 | 155 |
| Gross profit | 28 | 42 | 48 |
| 15 | 21 | 24 | |
| 13 | 21 | 23 | |
| OPM % | 12.9% | 12.1% | 11.5% |
| Depreciation | 2 | 3 | 4 |
| Interest | 1 | 1 | 2 |
| 2 | 2 | 9 | |
| Profit before tax | 12 | 19 | 27 |
| Tax | 3 | 6 | 6 |
| Tax % | 22.8% | 29% | 23.3% |
| 10 | 14 | 21 | |
| PAT margin % | 9.3% | 7.8% | 10.3% |
| EPS (₹) | — | 6.1 | 9 |
| EPS adjusted (₹) | 4.3 | 6.1 | 8.9 |
| — | 4% | 3.9% | |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 20 | 22 | 22 | 23 |
| Reserves | 29 | 100 | 113 | 169 |
| Minority interest | 16 | — | — | 0 |
| 10 | 6 | 5 | 16 | |
| 2 | 4 | 5 | 6 | |
| Total equity & liabilities | 76 | 132 | 145 | 214 |
| 14 | 22 | 24 | 29 | |
| CWIP | 0 | 0 | 0 | 4 |
| Investments | 1 | 2 | 11 | 15 |
| 62 | 109 | 111 | 166 | |
| Total assets | 76 | 132 | 145 | 214 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -31 | 47 | 8 | |
| -10 | -36 | -41 | |
| 44 | -2 | 42 | |
| Net cash flow | 3 | 8 | 9 |
| Free cash flow | -40 | 42 | -3 |
| CFO / Operating profit % | -232% | 223.1% | 32.2% |