Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 1,073 | 463 | 27 | 178 | 968 | 2,393 | 2,085 | |
| COGS | 1,050 | 440 | 24 | 178 | 961 | 2,383 | 2,064 |
| Gross profit | 22 | 24 | 2 | -0 | 7 | 10 | 20 |
| 5 | 8 | 1 | 3 | 1 | -7 | 2 | |
| 18 | 16 | 2 | -3 | 6 | 17 | 18 | |
| OPM % | 1.7% | 3.4% | 6.5% | -1.7% | 0.6% | 0.7% | 0.9% |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Interest | 25 | 5 | 2 | 2 | 2 | 0 | 0 |
| 30 | 10 | 7 | 6 | 7 | 5 | 8 | |
| Profit before tax | 23 | 20 | 7 | 2 | 11 | 22 | 26 |
| Tax | 5 | 5 | 1 | 0 | 2 | 3 | 6 |
| Tax % | 22.2% | 24.2% | 17.8% | 22.6% | 16.8% | 11.5% | 23.9% |
| 18 | 15 | 5 | 1 | 9 | 20 | 19 | |
| PAT margin % | 1.6% | 3.3% | 20.2% | 0.7% | 1% | 0.8% | 0.9% |
| EPS (₹) | 12.9 | 11.3 | 3.9 | 0.9 | 6.7 | 14.4 | 14.3 |
| EPS adjusted (₹) | 12.9 | 11.3 | 3.9 | 0.9 | 6.7 | 14.4 | 14.3 |
| 0% | 4.4% | 25.4% | 56.8% | 14.9% | 7% | 7% | |
| Annual report | Annual report for Mar 2020 | 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 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | — | 98 | 103 | 103 | 111 | 129 | 148 |
| Minority interest | — | — | — | 0 | — | 0 | — |
| — | 162 | 10 | 54 | 3 | 0 | 0 | |
| — | 32 | 8 | 2 | 2 | 43 | 37 | |
| Total equity & liabilities | — | 305 | 134 | 173 | 130 | 186 | 198 |
| 0 | 0 | 0 | 0 | 0 | 0 | 14 | |
| CWIP | — | 3 | 0 | 8 | — | — | 13 |
| Investments | — | 51 | 62 | 56 | 65 | 73 | 54 |
| — | 251 | 72 | 109 | 65 | 112 | 116 | |
| Total assets | — | 305 | 134 | 173 | 130 | 186 | 198 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 83 | 155 | -40 | 53 | 8 | -3 | |
| 11 | 1 | -3 | 0 | 2 | -1 | |
| -96 | -154 | 42 | -53 | -4 | -2 | |
| Net cash flow | -2 | 2 | -1 | 0 | 6 | -6 |
| Free cash flow | 80 | 152 | -40 | 53 | 8 | -3 |
| CFO / Operating profit % | 377% | — | — | — | 95.4% | -22.7% |