Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 832 | 1,207 | 1,598 | |
| COGS | -12 | -51 | -70 |
| 814 | 1,201 | 1,587 | |
| Operating profit (EBITDA) | 30 | 57 | 80 |
| OPM % | 3.7% | 4.7% | 5% |
| Depreciation | 10 | 13 | 17 |
| Interest | 6 | 10 | 13 |
| 1 | 1 | 2 | |
| Profit before tax | 15 | 35 | 53 |
| Tax | 4 | 9 | 13 |
| Tax % | 25.3% | 24.3% | 24.6% |
| 12 | 27 | 40 | |
| PAT margin % | 1.4% | 2.2% | 2.5% |
| EPS (₹) | — | — | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Equity capital | 13 | 13 | 13 |
| Reserves | 62 | 89 | 143 |
| 53 | — | — | |
| 51 | 177 | 233 | |
| Total equity & liabilities | 179 | 278 | 389 |
| 21 | 25 | 35 | |
| CWIP | — | 0 | 0 |
| Investments | — | — | — |
| 158 | 254 | 354 | |
| Total assets | 179 | 278 | 389 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 10 | -5 | 1 | |
| Cash from investing | -22 | -14 | -11 |
| Cash from financing | 15 | 40 | 7 |
| Net cash flow | 4 | 22 | -2 |
| Free cash flow | — | — | — |
| CFO / Operating profit % | 34.1% | -8.7% | 1.8% |