Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 420 | 475 | 588 | |
| COGS | 283 | 343 | 456 |
| Gross profit | 137 | 132 | 132 |
| 61 | 69 | 76 | |
| 76 | 62 | 57 | |
| OPM % | 18.2% | 13.1% | 9.7% |
| Depreciation | 6 | 8 | 23 |
| Interest | 2 | 2 | 2 |
| 4 | 4 | 9 | |
| Profit before tax | 73 | 57 | 40 |
| Tax | 19 | 15 | 11 |
| Tax % | 25.5% | 26% | 26.9% |
| 54 | 42 | 30 | |
| PAT margin % | 12.9% | 8.8% | 5% |
| EPS (₹) | 21.9 | 13.6 | 9 |
| EPS adjusted (₹) | 21.9 | 12.7 | 9 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 25 | 33 | 33 |
| Reserves | 164 | 351 | 382 |
| Minority interest | — | 0 | — |
| 62 | 1 | 41 | |
| 18 | 20 | 25 | |
| Total equity & liabilities | 269 | 405 | 480 |
| 48 | 195 | 273 | |
| CWIP | 64 | 3 | 7 |
| Investments | 11 | 25 | 26 |
| 146 | 181 | 174 | |
| Total assets | 269 | 405 | 480 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 63 | 19 | 14 | 31 | |
| -40 | -56 | -103 | -70 | |
| -23 | 36 | 90 | 38 | |
| Net cash flow | — | -0 | 1 | -1 |
| Free cash flow | — | 19 | 9 | 23 |
| CFO / Operating profit % | — | 25.1% | 21.9% | 54.9% |