Standalone figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 196 | 259 | |
| COGS | 101 | 135 |
| Gross profit | 95 | 124 |
| 65 | 91 | |
| 30 | 33 | |
| OPM % | 15.5% | 12.6% |
| Depreciation | 5 | 6 |
| Interest | 6 | 4 |
| 18 | 30 | |
| Profit before tax | 37 | 53 |
| Tax | 9 | 12 |
| Tax % | 23.1% | 22.4% |
| 29 | 41 | |
| PAT margin % | 14.6% | 15.9% |
| EPS (₹) | 1.5 | 2.1 |
| EPS adjusted (₹) | 1.4 | 2.1 |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 18 | 199 | 199 |
| Reserves | 316 | 396 | 439 |
| 50 | 24 | 26 | |
| 61 | 59 | 183 | |
| Total equity & liabilities | 445 | 679 | 847 |
| 39 | 47 | 56 | |
| CWIP | 3 | 7 | 15 |
| Investments | 49 | 63 | 94 |
| 353 | 563 | 682 | |
| Total assets | 445 | 679 | 847 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -12 | 7 | 18 | |
| -190 | -223 | -15 | |
| 212 | 200 | -3 | |
| Net cash flow | 10 | -15 | 0 |
| Free cash flow | — | -8 | -6 |
| CFO / Operating profit % | — | 24.2% | 56.4% |