Consolidated figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 298 | 299 | |
| COGS | 234 | 219 |
| Gross profit | 64 | 80 |
| 34 | 41 | |
| 30 | 40 | |
| OPM % | 10.1% | 13.3% |
| Depreciation | 9 | 14 |
| Interest | 10 | 11 |
| 3 | 3 | |
| Profit before tax | 14 | 18 |
| Tax | 3 | 5 |
| Tax % | 25.3% | 26.6% |
| 10 | 13 | |
| PAT margin % | 3.4% | 4.4% |
| EPS (₹) | 9.6 | 6 |
| EPS adjusted (₹) | 6.1 | 5.9 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 17 | 22 |
| Reserves | 94 | 131 |
| 166 | 147 | |
| 12 | 13 | |
| Total equity & liabilities | 288 | 313 |
| 66 | 96 | |
| CWIP | 33 | 0 |
| Investments | 0 | 0 |
| 189 | 217 | |
| Total assets | 288 | 313 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -16 | 34 | |
| -49 | -32 | |
| 66 | -3 | |
| Net cash flow | 0 | -0 |
| Free cash flow | -19 | 34 |
| CFO / Operating profit % | -54.6% | 87% |