Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 30 | 43 | 61 | 86 | 135 | 240 | |
| COGS | 10 | 27 | 47 | 45 | 64 | 174 |
| Gross profit | 21 | 16 | 14 | 41 | 72 | 66 |
| 10 | 12 | 19 | 25 | 28 | 30 | |
| Operating profit (EBITDA) | 11 | 4 | -6 | 15 | 43 | 36 |
| OPM % | 37% | 9.1% | -9.1% | 17.8% | 32% | 14.9% |
| Depreciation | 1 | 2 | 7 | 9 | 9 | 9 |
| Interest | 1 | 1 | 4 | 4 | 2 | 1 |
| 1 | 0 | 1 | 0 | 1 | 2 | |
| Profit before tax | 11 | 2 | -16 | 3 | 33 | 28 |
| Tax | 2 | 1 | 0 | 1 | 3 | 6 |
| Tax % | 18.6% | 31.5% | 2.7% | 38.5% | 10.2% | 19.9% |
| 9 | 1 | -16 | 2 | 29 | 22 | |
| PAT margin % | 28.9% | 2.6% | -26.3% | 2% | 21.6% | 9.3% |
| EPS (₹) | 9.3 | 1.2 | — | — | — | — |
| EPS adjusted (₹) | 9.3 | 1.2 | -13 | 1.4 | 23.7 | 18.1 |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 9 | 9 | 9 | 12 | 12 | 12 | 12 |
| Reserves | — | 25 | 26 | 56 | 58 | 87 | 108 |
| Minority interest | — | — | — | — | — | — | 0 |
| — | 4 | 42 | 35 | 24 | — | — | |
| — | 10 | 23 | 15 | 13 | 22 | 34 | |
| Total equity & liabilities | — | 48 | 100 | 118 | 106 | 122 | 154 |
| 10 | 9 | 14 | 90 | 86 | 80 | 77 | |
| CWIP | — | 7 | 67 | 1 | 1 | 1 | 3 |
| Investments | — | 20 | 0 | 0 | 1 | 20 | 37 |
| — | 12 | 19 | 27 | 19 | 21 | 38 | |
| Total assets | — | 48 | 100 | 118 | 106 | 122 | 154 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 15 | 10 | -1 | -10 | 21 | 50 | 22 | |
| -5 | -11 | -43 | -16 | -9 | -22 | -22 | |
| -9 | 0 | 44 | 29 | -14 | -25 | -1 | |
| Net cash flow | 0 | 0 | -0 | 3 | -2 | 3 | -1 |
| Free cash flow | — | 3 | -64 | — | — | — | — |
| CFO / Operating profit % | — | 93% | -37.7% | — | 137.8% | 114.8% | 60.8% |