Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 337 | 375 | 482 | 609 | |
| COGS | 248 | 268 | 327 | 371 |
| Gross profit | 89 | 106 | 156 | 239 |
| 50 | 66 | 118 | 148 | |
| 39 | 40 | 38 | 90 | |
| OPM % | 11.4% | 10.7% | 7.9% | 14.8% |
| Depreciation | 9 | 9 | 29 | 41 |
| Interest | 6 | 6 | 16 | 20 |
| 1 | 1 | 1 | 1 | |
| Profit before tax | 24 | 26 | -6 | 30 |
| Tax | 6 | 7 | -1 | 7 |
| Tax % | 25.2% | 25.7% | -24.1% | 24.5% |
| 18 | 19 | -4 | 23 | |
| PAT margin % | 5.4% | 5.1% | -0.9% | 3.8% |
| EPS (₹) | 8.8 | 9.4 | -2.1 | -2.1 |
| EPS adjusted (₹) | 8.8 | 9.4 | -2.1 | 11.2 |
| 11.3% | 10.7% | — | — | |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 21 | 21 | 21 | 21 | 21 |
| Reserves | — | 84 | 101 | 94 | 117 |
| — | 123 | 180 | 212 | 210 | |
| — | 38 | 54 | 81 | 72 | |
| Total equity & liabilities | — | 265 | 355 | 407 | 419 |
| 54 | 58 | 58 | 228 | 203 | |
| CWIP | — | 54 | 150 | 0 | 0 |
| Investments | — | 1 | 1 | 1 | 2 |
| — | 152 | 146 | 177 | 215 | |
| Total assets | — | 265 | 355 | 407 | 419 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 3 | 59 | 20 | 30 | |
| -59 | -109 | -32 | -3 | |
| 56 | 49 | 12 | -26 | |
| Net cash flow | -0 | 0 | -0 | 0 |
| Free cash flow | -65 | -45 | -18 | 26 |
| CFO / Operating profit % | 8.5% | 148.9% | 53.3% | 32.9% |