Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 215 | 277 | 261 | |
| COGS | 182 | 229 | 214 |
| Gross profit | 33 | 48 | 47 |
| 6 | 8 | 10 | |
| Operating profit (EBITDA) | 27 | 40 | 37 |
| OPM % | 12.3% | 14.5% | 14.2% |
| Depreciation | 1 | 1 | 2 |
| Interest | 4 | 5 | 6 |
| 2 | 2 | 2 | |
| Profit before tax | 24 | 36 | 31 |
| Tax | 7 | 10 | 9 |
| Tax % | 27.7% | 27% | 27.4% |
| 17 | 26 | 23 | |
| PAT margin % | 7.9% | 9.5% | 8.7% |
| EPS (₹) | 16.5 | 11.5 | 11.5 |
| EPS adjusted (₹) | 9.2 | 10.5 | — |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 1 | 18 | 25 | — |
| Reserves | — | 60 | 133 | — |
| — | 31 | 35 | — | |
| — | 39 | 92 | 318 | |
| Total equity & liabilities | — | 150 | 285 | 318 |
| 3 | 3 | 5 | 4 | |
| CWIP | — | — | — | — |
| Investments | — | 23 | 23 | 24 |
| — | 124 | 257 | 289 | |
| Total assets | — | 150 | 285 | 318 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 15 | -34 | -19 | |
| -5 | 16 | -3 | |
| -14 | 47 | 10 | |
| Net cash flow | -3 | 28 | -12 |
| Free cash flow | 15 | -37 | -20 |
| CFO / Operating profit % | 57.5% | -85.4% | -51.5% |