Standalone figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 84 | 102 | 118 | 124 | 133 | 179 | 243 | |
| COGS | 13 | 17 | 21 | 55 | 66 | 73 | 37 |
| Gross profit | 71 | 86 | 97 | 69 | 67 | 106 | 206 |
| 54 | 63 | 71 | 49 | 43 | 72 | 149 | |
| 17 | 23 | 26 | 20 | 25 | 33 | 58 | |
| OPM % | 20.2% | 22.6% | 21.8% | 16.1% | 18.4% | 18.6% | 23.7% |
| Depreciation | 6 | 7 | 7 | 7 | 9 | 10 | 11 |
| Interest | 5 | 5 | 5 | 6 | 8 | 9 | 8 |
| 2 | 3 | 3 | 4 | 2 | 5 | 4 | |
| Profit before tax | 8 | 14 | 16 | 11 | 10 | 20 | 41 |
| Tax | 2 | 3 | 4 | 3 | 3 | 5 | 11 |
| Tax % | 28.2% | 23.3% | 26.2% | 24.7% | 27.3% | 25% | 25.4% |
| 6 | 11 | 12 | 8 | 7 | 15 | 31 | |
| PAT margin % | 6.6% | 10.3% | 10.3% | 6.7% | 5.3% | 8.3% | 12.7% |
| EPS (₹) | 2 | 3.8 | 4.4 | 3 | 2.5 | 5.3 | 10.3 |
| EPS adjusted (₹) | — | — | — | 3 | 2.5 | 5 | 10.3 |
| 0% | 0% | 0% | 0% | 29.5% | 0% | — | |
| Annual report | — | — | — | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 28 | 28 | 30 | 30 |
| Reserves | 90 | 96 | 142 | 173 |
| 62 | 91 | 63 | 79 | |
| 22 | 23 | 41 | 50 | |
| Total equity & liabilities | 202 | 238 | 275 | 331 |
| 56 | 74 | 64 | 92 | |
| CWIP | 0 | 0 | 1 | 0 |
| Investments | 7 | 6 | 6 | 8 |
| 139 | 157 | 205 | 231 | |
| Total assets | 202 | 238 | 275 | 331 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 16 | 10 | 3 | 18 | 26 | 12 | |
| -7 | -6 | -14 | -37 | -4 | -37 | |
| -9 | -1 | 7 | 19 | -4 | 7 | |
| Net cash flow | 0 | 2 | -3 | 0 | 18 | -17 |
| Free cash flow | 9 | 6 | -8 | -16 | 23 | -31 |
| CFO / Operating profit % | 69.6% | 38.4% | 17% | 74.4% | 77% | 20.8% |