Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 100 | 132 | 189 | 175 | 188 | |
| COGS | — | 71 | 117 | 93 | 69 |
| Gross profit | — | 61 | 73 | 82 | 119 |
| 94 | 53 | 62 | 69 | 96 | |
| Operating profit (EBITDA) | 6 | 7 | 11 | 13 | 23 |
| OPM % | 6.2% | 5.4% | 5.8% | 7.5% | 12% |
| Depreciation | 1 | 1 | 1 | 2 | 8 |
| Interest | 1 | 1 | 2 | 2 | 5 |
| 1 | 2 | 2 | 2 | 3 | |
| Profit before tax | 4 | 7 | 10 | 11 | 12 |
| Tax | 1 | 2 | 3 | 3 | 3 |
| Tax % | 26% | 24.6% | 27% | 28.1% | 25.3% |
| 3 | 6 | 7 | 8 | 9 | |
| PAT margin % | 2.7% | 4.2% | 3.9% | 4.6% | 4.9% |
| EPS (₹) | 3.5 | 7 | 7.6 | 8.3 | 9.5 |
| EPS adjusted (₹) | 5.4 | 5.8 | 7.6 | — | — |
| Annual report | — | 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 | 5 | 10 | 10 | — | — |
| Reserves | 10 | 30 | 38 | — | — |
| 15 | 14 | 17 | — | — | |
| 15 | 19 | 23 | 137 | 153 | |
| Total equity & liabilities | 45 | 73 | 88 | 137 | 153 |
| 2 | 1 | 9 | 25 | 20 | |
| CWIP | — | — | — | — | — |
| Investments | 0 | 5 | 19 | 19 | 19 |
| 43 | 67 | 59 | 93 | 114 | |
| Total assets | 45 | 73 | 88 | 137 | 153 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -2 | -6 | 9 | -19 | 1 | |
| 0 | -11 | -14 | -16 | -1 | |
| 2 | 17 | 5 | 35 | -0 | |
| Net cash flow | 0 | 1 | -0 | 0 | -0 |
| Free cash flow | -2 | -13 | 7 | -36 | -2 |
| CFO / Operating profit % | -33.1% | -78.6% | 79.2% | -143.6% | 6.3% |