Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 42 | 57 | 65 | 79 | 95 | 133 | |
| COGS | 5 | 6 | 9 | 12 | 17 | 19 |
| Gross profit | 37 | 51 | 57 | 67 | 78 | 114 |
| 26 | 36 | 37 | 46 | 56 | 82 | |
| 11 | 15 | 19 | 21 | 22 | 32 | |
| OPM % | 26.4% | 26.6% | 29.6% | 27.1% | 23.4% | 24.2% |
| Depreciation | 6 | 8 | 10 | 13 | 16 | 23 |
| Interest | 2 | 3 | 4 | 5 | 5 | 4 |
| 1 | 2 | 1 | 2 | 2 | 4 | |
| Profit before tax | 4 | 7 | 6 | 6 | 4 | 9 |
| Tax | 2 | 2 | 3 | 2 | 2 | 4 |
| Tax % | 36.2% | 29.7% | 43.7% | 41.1% | 65.1% | 40.3% |
| 3 | 5 | 4 | 3 | 1 | 5 | |
| PAT margin % | 6.5% | 8.1% | 5.5% | 4.2% | 1.4% | 4% |
| EPS (₹) | — | 4.9 | 3.8 | 3.2 | 1 | 3.6 |
| EPS adjusted (₹) | 2.8 | 4.7 | 3.9 | 2.6 | 1 | 3.6 |
| Annual report | — | 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 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 9 | 9 | 10 | 10 | 13 | 14 | 14 |
| Reserves | 57 | 60 | 75 | 94 | 112 | 155 | 158 |
| Minority interest | 0 | — | — | — | — | — | — |
| 28 | 32 | 32 | 40 | 31 | 34 | 32 | |
| 13 | 19 | 17 | 19 | 39 | 45 | 50 | |
| Total equity & liabilities | 108 | 120 | 134 | 163 | 195 | 248 | 254 |
| 11 | 20 | 28 | 43 | 50 | 68 | 81 | |
| CWIP | — | — | — | 0 | 0 | 0 | 0 |
| Investments | 9 | 5 | 6 | 12 | 15 | 10 | 5 |
| 88 | 95 | 99 | 108 | 130 | 170 | 168 | |
| Total assets | 108 | 120 | 134 | 163 | 195 | 248 | 254 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | 12 | 7 | 19 | 28 | 31 | |
| -7 | -16 | -25 | -22 | -64 | -13 | |
| 1 | 5 | 18 | 4 | 37 | -8 | |
| Net cash flow | 0 | 0 | 0 | 1 | 1 | 10 |
| Free cash flow | 2 | 10 | 7 | 18 | 27 | 29 |
| CFO / Operating profit % | 49.9% | 76% | 38.2% | 87.6% | 125.6% | 97.1% |