Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 474 | 524 | 786 | 916 | 1,249 | |
| COGS | 304 | 266 | 385 | 484 | 918 |
| Gross profit | 170 | 258 | 401 | 432 | 331 |
| 145 | 178 | 268 | 272 | 156 | |
| 25 | 80 | 133 | 160 | 175 | |
| OPM % | 5.3% | 15.2% | 17% | 17.5% | 14% |
| Depreciation | 3 | 4 | 4 | 3 | 3 |
| Interest | 19 | 28 | 34 | 54 | 66 |
| 5 | 6 | 5 | 7 | 16 | |
| Profit before tax | 9 | 54 | 101 | 110 | 121 |
| Tax | 3 | 11 | 26 | 32 | 29 |
| Tax % | 29.6% | 20.6% | 25.7% | 28.7% | 24.2% |
| 7 | 43 | 75 | 78 | 92 | |
| PAT margin % | 1.4% | 8.2% | 9.5% | 8.5% | 7.3% |
| EPS (₹) | 0.5 | 2.9 | 4.9 | 4.4 | 4.1 |
| EPS adjusted (₹) | — | — | — | — | 3.6 |
| 0% | 0% | 0% | 0% | 4.4% |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 0 | 0 | 18 | 26 |
| Reserves | 89 | 131 | 291 | 450 | 1,212 |
| 119 | 155 | 183 | 273 | 292 | |
| 272 | 426 | 485 | 614 | 974 | |
| Total equity & liabilities | 480 | 712 | 960 | 1,355 | 2,504 |
| 12 | 10 | 9 | 9 | 11 | |
| CWIP | — | — | — | — | 0 |
| Investments | 0 | 1 | 1 | 1 | 3 |
| 468 | 702 | 950 | 1,344 | 2,489 | |
| Total assets | 480 | 712 | 960 | 1,355 | 2,504 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 19 | 6 | -66 | -129 | -437 | |
| -5 | -14 | -16 | -9 | -156 | |
| -17 | 9 | 82 | 141 | 624 | |
| Net cash flow | -4 | -0 | -0 | 2 | 31 |
| Free cash flow | — | — | — | — | -440 |
| CFO / Operating profit % | 75.4% | 7% | -49.9% | -80.6% | -249.5% |