Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 138 | 167 | 257 | 407 | |
| COGS | 88 | 104 | 155 | 229 |
| Gross profit | 50 | 62 | 102 | 178 |
| 42 | 56 | 90 | 147 | |
| 8 | 6 | 11 | 32 | |
| OPM % | 5.8% | 3.7% | 4.5% | 7.8% |
| Depreciation | 2 | 3 | 3 | 4 |
| Interest | 0 | 0 | 1 | 0 |
| 3 | 2 | 5 | 12 | |
| Profit before tax | 9 | 5 | 12 | 40 |
| Tax | 2 | 2 | 3 | 12 |
| Tax % | 23.6% | 31.2% | 27.3% | 29.8% |
| 7 | 3 | 9 | 28 | |
| PAT margin % | 4.8% | 2% | 3.4% | 6.9% |
| EPS (₹) | 2.6 | 1.3 | 3.2 | 8.5 |
| EPS adjusted (₹) | 2.6 | 1.3 | 3 | 8.1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 25 | 26 | 29 | 35 |
| Reserves | 69 | 96 | 289 | 854 |
| 0 | 15 | 0 | 22 | |
| 30 | 37 | 62 | 106 | |
| Total equity & liabilities | 125 | 173 | 380 | 1,016 |
| 11 | 12 | 12 | 34 | |
| CWIP | 3 | 5 | 6 | 0 |
| Investments | 10 | 7 | 116 | 548 |
| 101 | 150 | 246 | 434 | |
| Total assets | 125 | 173 | 380 | 1,016 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -10 | -30 | -22 | -46 | |
| 13 | -9 | -148 | -515 | |
| -4 | 38 | 171 | 561 | |
| Net cash flow | -1 | -1 | 1 | 0 |
| Free cash flow | -15 | -35 | -26 | -66 |
| CFO / Operating profit % | -128.5% | -483.8% | -194% | -144.6% |