Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 139 | 171 | 209 | |
| COGS | 50 | 55 | 68 |
| Gross profit | 90 | 117 | 141 |
| 78 | 83 | 107 | |
| 11 | 33 | 33 | |
| OPM % | 8.1% | 19.5% | 16% |
| Depreciation | 9 | 10 | 12 |
| Interest | 4 | 4 | 1 |
| 5 | 12 | 3 | |
| Profit before tax | 12 | 32 | 24 |
| Tax | -10 | 6 | 5 |
| Tax % | -84.8% | 18.2% | 19% |
| 23 | 26 | 19 | |
| PAT margin % | 16.3% | 15.1% | 9.3% |
| EPS (₹) | — | 4.9 | 3.5 |
| EPS adjusted (₹) | 146.5 | 4.7 | 3.5 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 0 | 11 | 11 |
| Reserves | — | 63 | 212 | 236 |
| — | 38 | 0 | 0 | |
| — | 31 | 50 | 42 | |
| Total equity & liabilities | — | 132 | 273 | 289 |
| 34 | 32 | 40 | 54 | |
| CWIP | — | 0 | — | 0 |
| Investments | — | 15 | 17 | 79 |
| — | 85 | 216 | 156 | |
| Total assets | — | 132 | 273 | 289 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 5 | 47 | -35 | |
| -6 | -49 | -46 | |
| -2 | 104 | -3 | |
| Net cash flow | -3 | 102 | -85 |
| Free cash flow | -2 | 35 | -51 |
| CFO / Operating profit % | 44.8% | 179.8% | -116% |