Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 553 | 776 | 1,303 | 1,853 | |
| COGS | 321 | 0 | 0 | 0 |
| Gross profit | 233 | — | — | — |
| 185 | 705 | 1,187 | 1,672 | |
| 48 | 71 | 115 | 181 | |
| OPM % | 8.7% | 9.1% | 8.9% | 9.8% |
| Depreciation | 6 | 8 | 15 | 35 |
| Interest | 11 | 14 | 8 | 5 |
| 1 | 11 | 25 | 37 | |
| Profit before tax | 32 | 60 | 117 | 178 |
| Tax | 9 | 16 | 30 | 45 |
| Tax % | 27.6% | 26.4% | 25.5% | 25.3% |
| 23 | 44 | 87 | 133 | |
| PAT margin % | 4.1% | 5.7% | 6.7% | 7.2% |
| EPS (₹) | — | 4.1 | 7 | 9.9 |
| EPS adjusted (₹) | 2.5 | 3.6 | 6.5 | 9.9 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 9 | 12 | 13 | 13 |
| Reserves | — | 40 | 563 | 1,234 | 1,387 |
| — | 121 | 74 | 5 | 44 | |
| — | 65 | 47 | 56 | 76 | |
| Total equity & liabilities | — | 235 | 696 | 1,308 | 1,520 |
| 12 | 29 | 11 | 94 | 126 | |
| CWIP | — | — | — | 0 | 0 |
| Investments | — | 2 | 27 | 82 | 192 |
| — | 204 | 659 | 1,133 | 1,201 | |
| Total assets | — | 235 | 696 | 1,308 | 1,520 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -16 | -83 | 20 | -6 | |
| -18 | -332 | -486 | 18 | |
| 53 | 403 | 496 | 47 | |
| Net cash flow | 19 | -12 | 30 | 59 |
| Free cash flow | -32 | -129 | -47 | -113 |
| CFO / Operating profit % | -32.5% | -117.2% | 17.2% | -3.5% |