Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 161 | 191 | 257 | 351 | 422 | 512 | 457 | |
| COGS | 32 | 37 | 31 | 35 | 47 | 37 | 76 |
| Gross profit | 129 | 154 | 227 | 316 | 375 | 475 | 381 |
| 99 | 115 | 165 | 238 | 282 | 381 | 322 | |
| 30 | 39 | 61 | 77 | 93 | 95 | 58 | |
| OPM % | 18.4% | 20.6% | 23.8% | 22% | 22% | 18.5% | 12.8% |
| Depreciation | 3 | 2 | 4 | 5 | 8 | 6 | 7 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 2 | 2 | 4 | 8 | 6 | 6 | 4 | |
| Profit before tax | 27 | 38 | 60 | 79 | 90 | 93 | 54 |
| Tax | 7 | 9 | 15 | 19 | 24 | 24 | 14 |
| Tax % | 24.6% | 24.5% | 24.8% | 24.2% | 26.5% | 25.6% | 26.3% |
| 20 | 29 | 45 | 60 | 66 | 69 | 40 | |
| PAT margin % | 12.5% | 15.2% | 17.7% | 17.1% | 15.6% | 13.5% | 8.8% |
| EPS (₹) | — | 17.1 | 23.1 | 15.2 | 16.7 | 17.6 | 10.1 |
| EPS adjusted (₹) | 6.9 | 7.4 | 11.5 | 15.2 | 16.7 | 17.6 | 10.1 |
| — | 8.8% | 10.8% | 9.9% | 9% | 0% | — | |
| Annual report | — | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 15 | 20 | 20 | 20 | 20 | 20 | 20 |
| Reserves | 55 | 134 | 172 | 230 | 290 | 354 | 394 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 30 | 16 | 23 | 44 | 40 | 50 | 51 | |
| Total equity & liabilities | 101 | 169 | 215 | 294 | 350 | 424 | 465 |
| 9 | 9 | 16 | 20 | 26 | 22 | 23 | |
| CWIP | — | — | — | 0 | 0 | 0 | — |
| Investments | 8 | 58 | 42 | 59 | 8 | 8 | 3 |
| 83 | 102 | 158 | 216 | 316 | 393 | 439 | |
| Total assets | 101 | 169 | 215 | 294 | 350 | 424 | 465 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 18 | 1 | -1 | 45 | 7 | 1 | -9 | |
| -6 | -50 | 9 | -24 | 20 | 36 | -0 | |
| -4 | 53 | -7 | 3 | -7 | -6 | -1 | |
| Net cash flow | 8 | 4 | 1 | 23 | 19 | 31 | -10 |
| Free cash flow | 17 | -2 | -11 | 36 | -7 | -2 | -16 |
| CFO / Operating profit % | 61.4% | 2.1% | -1.3% | 58% | 7.3% | 1.5% | -15.2% |