Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 49 | 71 | 91 | 126 | 109 | |
| COGS | 22 | 37 | 47 | 57 | 36 |
| Gross profit | 27 | 34 | 44 | 68 | 73 |
| 13 | 16 | 21 | 27 | 34 | |
| Operating profit (EBITDA) | 14 | 18 | 23 | 42 | 39 |
| OPM % | 27.8% | 25.2% | 25.7% | 33.2% | 36.1% |
| Depreciation | 3 | 3 | 4 | 6 | 10 |
| Interest | 0 | 0 | 0 | 1 | 2 |
| 2 | 4 | 1 | 3 | 4 | |
| Profit before tax | 13 | 18 | 20 | 38 | 31 |
| Tax | 3 | 5 | 5 | 10 | 8 |
| Tax % | 24.7% | 25.6% | 25% | 26.3% | 26.2% |
| 10 | 13 | 15 | 28 | 23 | |
| PAT margin % | 19.9% | 18.8% | 16.6% | 22.3% | 21.3% |
| EPS (₹) | 9.8 | 11 | 12.5 | 22.4 | 18 |
| EPS adjusted (₹) | 8.1 | 11.2 | 12.1 | 21.9 | 18 |
| 17.9% | 4.6% | 4% | 0% | 0% | |
| 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 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Equity capital | 9 | 10 | 12 | 13 | 13 | 13 |
| Reserves | — | 40 | 50 | 75 | 109 | 132 |
| Minority interest | — | — | — | — | 0 | — |
| — | 0 | 0 | 33 | 36 | 38 | |
| — | 10 | 15 | 18 | 13 | 9 | |
| Total equity & liabilities | — | 61 | 77 | 138 | 171 | 192 |
| 16 | 19 | 27 | 58 | 81 | 95 | |
| CWIP | — | 2 | 3 | 15 | 17 | 8 |
| Investments | — | 3 | 0 | 0 | 5 | 18 |
| — | 37 | 47 | 65 | 69 | 70 | |
| Total assets | — | 61 | 77 | 138 | 171 | 192 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 3 | 13 | 17 | 30 | 31 | |
| -1 | -12 | -51 | -33 | -36 | |
| -1 | -1 | 39 | 10 | -1 | |
| Net cash flow | 2 | 0 | 5 | 7 | -6 |
| Free cash flow | 3 | -2 | -32 | -1 | 7 |
| CFO / Operating profit % | 24.3% | 74.9% | 73% | 72.8% | 78.2% |