Standalone figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 133 | 154 | |
| COGS | 102 | 114 |
| Gross profit | 31 | 40 |
| 14 | 18 | |
| Operating profit (EBITDA) | 17 | 22 |
| OPM % | 13% | 14.4% |
| Depreciation | 3 | 4 |
| Interest | 10 | 11 |
| 4 | 9 | |
| Profit before tax | 9 | 16 |
| Tax | 2 | 3 |
| Tax % | 17.5% | 20.4% |
| 8 | 13 | |
| PAT margin % | 5.8% | 8.2% |
| EPS (₹) | 5 | 3.3 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 261 | 709 | |
| Total equity & liabilities | 261 | 709 |
| Fixed assets | 91 | 88 |
| CWIP | — | — |
| Investments | 4 | 277 |
| 167 | 344 | |
| Total assets | 261 | 709 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 63 | 16 | |
| -19 | -448 | |
| -57 | 412 | |
| Net cash flow | -13 | -20 |
| Free cash flow | 40 | 14 |
| CFO / Operating profit % | 362.1% | 72.9% |