Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 86 | 163 | 251 | 292 | 348 | |
| COGS | 46 | 85 | 126 | 132 | 154 |
| Gross profit | 40 | 78 | 124 | 160 | 194 |
| 32 | 57 | 97 | 128 | 166 | |
| 8 | 21 | 28 | 32 | 29 | |
| OPM % | 8.8% | 12.9% | 11% | 10.8% | 8.3% |
| Depreciation | 3 | 3 | 6 | 13 | 13 |
| Interest | 5 | 5 | 6 | 12 | 16 |
| 1 | 1 | 1 | 1 | 1 | |
| Profit before tax | 1 | 13 | 17 | 8 | 1 |
| Tax | 0 | 3 | 6 | 2 | -0 |
| Tax % | 31.5% | 25.9% | 34.2% | 31.9% | -65.2% |
| 1 | 10 | 11 | 5 | 1 | |
| PAT margin % | 0.7% | 6% | 4.3% | 1.8% | 0.3% |
| EPS (₹) | 0.5 | 9.4 | 10 | 4.2 | 0.9 |
| EPS adjusted (₹) | 0.6 | 9.2 | 9.8 | 4.2 | 0.9 |
| 0% | 10.7% | 0% | 0% | — | |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 11 | 11 | 11 | 11 | 12 | 12 |
| Reserves | 13 | — | 17 | 45 | 67 | 70 |
| Minority interest | 0 | — | 0 | — | 0 | — |
| 24 | — | 25 | 42 | 103 | 135 | |
| 42 | — | 42 | 63 | 90 | 144 | |
| Total equity & liabilities | 90 | — | 95 | 161 | 273 | 362 |
| 11 | 10 | 15 | 40 | 59 | 104 | |
| CWIP | 0 | — | 0 | 0 | 23 | 0 |
| Investments | 0 | — | 0 | 0 | 0 | 1 |
| 79 | — | 79 | 121 | 191 | 257 | |
| Total assets | 90 | — | 95 | 161 | 273 | 362 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -1 | 14 | 14 | -8 | -3 | -12 | |
| 2 | -6 | -11 | -30 | -28 | -18 | |
| -2 | -8 | -3 | 38 | 30 | 30 | |
| Net cash flow | -0 | 0 | 0 | -0 | -0 | -0 |
| Free cash flow | -1 | 13 | 9 | -23 | -31 | -31 |
| CFO / Operating profit % | — | 179% | 65.7% | -27.2% | -9% | -40.6% |