Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 65 | 100 | 137 | 133 | 200 | 257 | |
| COGS | 23 | 27 | 42 | 39 | 57 | 77 |
| Gross profit | 42 | 73 | 95 | 94 | 143 | 180 |
| 27 | 48 | 59 | 54 | 89 | 105 | |
| 15 | 25 | 36 | 40 | 54 | 75 | |
| OPM % | 23% | 24.8% | 26.1% | 30.2% | 26.9% | 29.3% |
| Depreciation | 2 | 2 | 3 | 5 | 6 | 7 |
| Interest | 1 | 0 | 0 | 1 | 1 | 1 |
| 0 | 2 | 0 | 0 | 1 | 2 | |
| Profit before tax | 12 | 24 | 34 | 35 | 48 | 70 |
| Tax | 3 | 6 | 8 | 9 | 11 | 15 |
| Tax % | 25.2% | 24.4% | 24.9% | 25.4% | 22.5% | 21.3% |
| 9 | 18 | 25 | 26 | 37 | 55 | |
| PAT margin % | 14.2% | 17.8% | 18.4% | 19.6% | 18.5% | 21.3% |
| EPS (₹) | 9 | 15.9 | 11 | 5.7 | 8.1 | 11.9 |
| EPS adjusted (₹) | 2.1 | 4.1 | 5.5 | 5.7 | 8.1 | 11.9 |
| 5.6% | 6.3% | 9.1% | 15.9% | 12.4% | 8.4% | |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 11 | 11 | 11 | 23 | 46 | 46 |
| Reserves | — | 54 | 98 | 122 | 135 | 148 | 199 |
| Minority interest | — | — | — | — | 0 | — | 0 |
| — | 0 | 6 | 9 | 9 | 7 | 5 | |
| — | 10 | 18 | 19 | 19 | 31 | 34 | |
| Total equity & liabilities | — | 75 | 132 | 161 | 186 | 231 | 284 |
| 28 | 28 | 27 | 27 | 88 | 93 | 98 | |
| CWIP | — | 0 | 31 | 59 | 0 | 2 | 4 |
| Investments | — | 0 | 2 | 6 | 14 | 34 | 41 |
| — | 47 | 73 | 69 | 84 | 102 | 141 | |
| Total assets | — | 75 | 132 | 161 | 186 | 231 | 284 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 11 | 9 | 20 | 21 | 39 | 37 | |
| -13 | -42 | -24 | -15 | -30 | -31 | |
| 8 | 29 | 3 | -3 | -5 | -7 | |
| Net cash flow | 7 | -4 | -1 | 2 | 4 | -1 |
| Free cash flow | 9 | -27 | -14 | 12 | 25 | 23 |
| CFO / Operating profit % | 75.5% | 35.6% | 55.7% | 52.2% | 72% | 49.2% |