Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 74 | 96 | 164 | 201 | |
| COGS | 59 | 74 | 132 | 165 |
| Gross profit | 15 | 22 | 32 | 36 |
| 6 | 8 | 10 | 12 | |
| Operating profit (EBITDA) | 9 | 14 | 23 | 24 |
| OPM % | 11.7% | 14.5% | 13.8% | 12.1% |
| Depreciation | 0 | 0 | 0 | 1 |
| Interest | 5 | 7 | 7 | 8 |
| 1 | 1 | 0 | 0 | |
| Profit before tax | 5 | 8 | 15 | 16 |
| Tax | 1 | 3 | 4 | 5 |
| Tax % | 25.5% | 32.8% | 28.7% | 27.6% |
| 4 | 5 | 11 | 12 | |
| PAT margin % | 5% | 5.6% | 6.6% | 5.9% |
| EPS (₹) | 245.3 | 12.2 | 11.9 | 9.3 |
| EPS adjusted (₹) | 9.2 | 4.9 | 7.8 | — |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 4 | 11 | 14 | — |
| Reserves | 9 | 21 | 92 | — |
| 51 | 57 | 58 | — | |
| 16 | 16 | 27 | 246 | |
| Total equity & liabilities | 79 | 105 | 190 | 246 |
| Fixed assets | — | — | — | 5 |
| CWIP | — | — | — | — |
| Investments | — | — | — | 0 |
| 79 | 105 | 190 | 240 | |
| Total assets | 79 | 105 | 190 | 246 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -13 | -40 | -35 | |
| 7 | -8 | 0 | |
| 30 | 58 | 25 | |
| Net cash flow | 24 | 9 | -9 |
| Free cash flow | -13 | -45 | -36 |
| CFO / Operating profit % | -90.7% | -177.7% | -143.9% |