Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 249 | 290 | 318 | 408 | 379 | |
| COGS | 123 | 135 | 146 | 195 | 184 |
| Gross profit | 127 | 156 | 171 | 213 | 195 |
| 76 | 100 | 112 | 139 | 145 | |
| 50 | 56 | 59 | 74 | 50 | |
| OPM % | 20.2% | 19.2% | 18.7% | 18.2% | 13.2% |
| Depreciation | 3 | 7 | 9 | 13 | 14 |
| Interest | 1 | 4 | 7 | 11 | 10 |
| 3 | 7 | 12 | 20 | -110 | |
| Profit before tax | 49 | 52 | 55 | 71 | -85 |
| Tax | 11 | 10 | 14 | 23 | -5 |
| Tax % | 22.3% | 19.4% | 25.6% | 32.6% | -5.9% |
| 38 | 42 | 41 | 48 | -80 | |
| PAT margin % | 15.3% | 14.3% | 12.9% | 11.7% | -21% |
| EPS (₹) | 14.7 | 13.5 | 1.3 | 1.4 | -2.1 |
| EPS adjusted (₹) | 1.2 | 1.4 | 1.3 | 1.3 | -2.1 |
| 0% | 14.8% | 7.7% | 7.1% | — | |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 31 | 31 | 33 | 38 | 38 |
| Reserves | 196 | 235 | 377 | 521 | 438 |
| 34 | 40 | 103 | 89 | 99 | |
| 23 | 63 | 95 | 98 | 149 | |
| Total equity & liabilities | 284 | 369 | 609 | 746 | 725 |
| 53 | 122 | 111 | 227 | 181 | |
| CWIP | 10 | 35 | 91 | 5 | 27 |
| Investments | 0 | 2 | 102 | 102 | 139 |
| 221 | 210 | 305 | 412 | 377 | |
| Total assets | 284 | 369 | 609 | 746 | 725 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 5 | 28 | 15 | 36 | 44 | |
| -63 | -93 | -158 | -90 | -89 | |
| 108 | 26 | 163 | 70 | -1 | |
| Net cash flow | 51 | -39 | 20 | 15 | -46 |
| Free cash flow | -19 | -72 | -67 | -6 | 3 |
| CFO / Operating profit % | 10.6% | 49.6% | 25.4% | 48% | 87.3% |