Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 146 | 188 | 218 | 258 | 420 | 357 | |
| COGS | 65 | 59 | 86 | 107 | 192 | 153 |
| Gross profit | 81 | 129 | 132 | 151 | 228 | 204 |
| 84 | 112 | 166 | 231 | 269 | 250 | |
| -3 | 17 | -34 | -80 | -41 | -46 | |
| OPM % | -2% | 8.8% | -15.4% | -31% | -9.7% | -12.8% |
| Depreciation | 8 | 5 | 7 | 8 | 12 | 16 |
| Interest | 4 | 6 | 7 | 7 | 8 | 12 |
| 60 | 116 | 129 | 185 | 157 | 187 | |
| Profit before tax | 45 | 122 | 81 | 90 | 97 | 113 |
| Tax | 9 | 18 | 19 | -27 | -0 | 25 |
| Tax % | 19.3% | 14.9% | 24% | -30.1% | -0.1% | 22.2% |
| 36 | 104 | 61 | 117 | 97 | 88 | |
| PAT margin % | 24.8% | 55.2% | 28.2% | 45.4% | 23.2% | 24.6% |
| EPS (₹) | 0.8 | 2.2 | 0.2 | 0.4 | 0.3 | 0.3 |
| EPS adjusted (₹) | 0.4 | 0.4 | 0.2 | 0.4 | 0.3 | 0.3 |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 15 | 47 | 285 | 286 | 286 | 286 |
| Reserves | 546 | 1,503 | 1,364 | 1,342 | 1,374 | 1,517 |
| 24 | 31 | 35 | 75 | 76 | 182 | |
| 61 | 109 | 102 | 110 | 154 | 177 | |
| Total equity & liabilities | 647 | 1,690 | 1,786 | 1,812 | 1,890 | 2,162 |
| 13 | 16 | 25 | 28 | 39 | 74 | |
| CWIP | — | — | 0 | 4 | 0 | 0 |
| Investments | 70 | 379 | 461 | 641 | 935 | 944 |
| 564 | 1,295 | 1,300 | 1,140 | 916 | 1,144 | |
| Total assets | 647 | 1,690 | 1,786 | 1,812 | 1,890 | 2,162 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -84 | 72 | -4 | -31 | 143 | 63 | |
| -67 | -944 | -38 | -2 | -146 | -194 | |
| 87 | 873 | 21 | 53 | 8 | 130 | |
| Net cash flow | -64 | 0 | -21 | 20 | 4 | -1 |
| Free cash flow | -86 | 67 | -16 | -46 | 124 | 25 |
| CFO / Operating profit % | — | 434.9% | — | — | — | — |