Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 388 | 511 | 431 | 623 | 651 | |
| COGS | 378 | 501 | 416 | 602 | 633 |
| Gross profit | 10 | 10 | 15 | 21 | 19 |
| 7 | 7 | 9 | 15 | 12 | |
| 3 | 3 | 6 | 7 | 6 | |
| OPM % | 0.7% | 0.6% | 1.4% | 1.1% | 1% |
| Depreciation | 1 | 1 | 2 | 2 | 1 |
| Interest | 1 | 1 | 1 | 2 | 3 |
| 1 | 1 | 0 | 0 | 2 | |
| Profit before tax | 3 | 2 | 3 | 4 | 4 |
| Tax | 1 | 1 | 1 | 1 | 1 |
| Tax % | 23.2% | 24% | 25.1% | 24.9% | 24.8% |
| 2 | 2 | 2 | 3 | 3 | |
| PAT margin % | 0.6% | 0.3% | 0.5% | 0.4% | 0.5% |
| EPS (₹) | 1.5 | 1.2 | 1.6 | 1.9 | 2.1 |
| EPS adjusted (₹) | 1.5 | 1.2 | 1.6 | 1.9 | 1.9 |
| 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 | 14 | 14 | 14 | 14 | 14 | 16 |
| Reserves | — | 61 | 62 | 65 | 67 | 84 |
| Minority interest | — | — | 0 | — | 0 | — |
| — | 16 | 15 | 30 | 31 | 21 | |
| — | 12 | 26 | 24 | 16 | 26 | |
| Total equity & liabilities | — | 103 | 117 | 133 | 128 | 147 |
| 2 | 9 | 11 | 11 | 15 | 22 | |
| CWIP | — | — | — | — | — | 9 |
| Investments | — | 9 | 9 | 9 | 9 | 7 |
| — | 84 | 98 | 113 | 105 | 109 | |
| Total assets | — | 103 | 117 | 133 | 128 | 147 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -45 | -9 | -11 | 37 | -4 | |
| 0 | 10 | -3 | -20 | -13 | |
| 45 | -2 | 14 | -1 | 3 | |
| Net cash flow | 0 | -0 | 0 | 15 | -14 |
| Free cash flow | -52 | -12 | -13 | 31 | -21 |
| CFO / Operating profit % | — | -301.4% | -187% | 535.4% | -59.3% |