Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 177 | 178 | 343 | 511 | |
| COGS | 50 | 41 | 81 | 121 |
| Gross profit | 127 | 137 | 262 | 390 |
| 64 | 72 | 144 | 219 | |
| 63 | 65 | 118 | 171 | |
| OPM % | 35.8% | 36.4% | 34.3% | 33.5% |
| Depreciation | 17 | 23 | 39 | 48 |
| Interest | 9 | 14 | 30 | 39 |
| 6 | 4 | 7 | 24 | |
| Profit before tax | 44 | 31 | 56 | 108 |
| Tax | 12 | 13 | 12 | 29 |
| Tax % | 26.5% | 40% | 21.9% | 26.5% |
| 32 | 19 | 44 | 79 | |
| PAT margin % | 18.2% | 10.6% | 12.8% | 15.5% |
| EPS (₹) | 3.2 | 1.9 | 4.3 | 7.5 |
| EPS adjusted (₹) | — | — | — | 6.4 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 5 | 50 | 53 | 62 |
| Reserves | 55 | 29 | 151 | 618 |
| 89 | 230 | 331 | 398 | |
| 36 | 77 | 92 | 177 | |
| Total equity & liabilities | 185 | 387 | 626 | 1,255 |
| 53 | 183 | 205 | 287 | |
| CWIP | — | — | — | 17 |
| Investments | — | — | — | 2 |
| 132 | 204 | 422 | 949 | |
| Total assets | 185 | 387 | 626 | 1,255 |
| ₹ Cr | Mar 2026 |
|---|---|
| -2 | |
| -255 | |
| 416 | |
| Net cash flow | 159 |
| Free cash flow | -129 |
| CFO / Operating profit % | -1.2% |