Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 1,102 | 1,254 | 1,424 | 1,084 | 743 | |
| COGS | 1,001 | 1,119 | 1,317 | 1,036 | 679 |
| Gross profit | 102 | 134 | 107 | 48 | 65 |
| 35 | 51 | 27 | 43 | 82 | |
| 67 | 84 | 80 | 5 | -17 | |
| OPM % | 6.1% | 6.7% | 5.6% | 0.4% | -2.3% |
| Depreciation | 2 | 2 | 5 | 13 | 15 |
| Interest | 11 | 26 | 30 | 11 | 3 |
| 22 | 30 | 50 | 80 | 45 | |
| Profit before tax | 76 | 86 | 95 | 60 | 9 |
| Tax | 10 | 14 | 19 | 22 | 17 |
| Tax % | 13.2% | 16.4% | 19.9% | 35.6% | 182.6% |
| 66 | 72 | 76 | 39 | -8 | |
| PAT margin % | 6% | 5.7% | 5.3% | 3.6% | -1% |
| EPS (₹) | 9.2 | 8.4 | 7.6 | 3.5 | -0.7 |
| EPS adjusted (₹) | 8.5 | 7.4 | 6.8 | 3.5 | 10.8 |
| Annual report | — | 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 | 4 | 15 | 19 | 22 | 22 | 22 |
| Reserves | — | 102 | 547 | 1,104 | 1,353 | 1,491 |
| — | 503 | 509 | 291 | 0 | 0 | |
| — | 322 | 143 | 431 | 529 | 590 | |
| Total equity & liabilities | — | 943 | 1,219 | 1,847 | 1,904 | 2,103 |
| 16 | 15 | 11 | 56 | 339 | 478 | |
| CWIP | — | 0 | 5 | 0 | 0 | 0 |
| Investments | — | 0 | 4 | 4 | 7 | 0 |
| — | 928 | 1,199 | 1,787 | 1,558 | 1,626 | |
| Total assets | — | 943 | 1,219 | 1,847 | 1,904 | 2,103 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -134 | -590 | 4 | 496 | 2 | |
| 21 | 22 | -1 | -239 | -108 | |
| 364 | 364 | 242 | -95 | 26 | |
| Net cash flow | 251 | -204 | 245 | 163 | -80 |
| Free cash flow | -136 | -593 | -40 | 196 | -151 |
| CFO / Operating profit % | -200.1% | -705.3% | 5.6% | — | — |