Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 85 | 100 | 124 | 164 | 171 | 190 | |
| COGS | 42 | 44 | 61 | 71 | 66 | 85 |
| Gross profit | 43 | 56 | 63 | 93 | 104 | 105 |
| 40 | 52 | 57 | 79 | 94 | 102 | |
| 3 | 4 | 7 | 14 | 10 | 3 | |
| OPM % | 3% | 3.7% | 5.6% | 8.4% | 6.1% | 1.7% |
| Depreciation | 2 | 2 | 1 | 1 | 3 | 3 |
| Interest | 1 | 1 | 1 | 1 | 3 | 3 |
| 1 | 1 | 7 | 2 | 13 | 98 | |
| Profit before tax | 0 | 2 | 11 | 12 | 18 | 95 |
| Tax | 0 | 2 | 2 | 3 | 3 | 19 |
| Tax % | 860% | 103.6% | 20.5% | 24.2% | 18.3% | 20.2% |
| -0 | -0 | 9 | 9 | 15 | 76 | |
| PAT margin % | -0.5% | -0.1% | 7.3% | 5.8% | 8.7% | 39.9% |
| EPS (₹) | -0.3 | -0.1 | 4.1 | 4.2 | 6.6 | 13.4 |
| EPS adjusted (₹) | -0.1 | -0 | 1.6 | 1.7 | 2.6 | 13.5 |
| — | — | 6.1% | 6% | 5.3% | 0.7% | |
| Annual report | — | 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 | 6 | 6 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 28 | 27 | 22 | 30 | 44 | 57 | 98 |
| Minority interest | 0 | 0 | — | 0 | 3 | 0 | — |
| 10 | 10 | 9 | 7 | 13 | 18 | 29 | |
| 15 | 19 | 24 | 19 | 24 | 35 | 50 | |
| Total equity & liabilities | 58 | 62 | 66 | 68 | 95 | 122 | 189 |
| 12 | 10 | 10 | 14 | 20 | 23 | 23 | |
| CWIP | 0 | 0 | 1 | 1 | — | — | — |
| Investments | 5 | 4 | 3 | 3 | 11 | 4 | 48 |
| 41 | 47 | 53 | 49 | 64 | 96 | 118 | |
| Total assets | 58 | 62 | 66 | 68 | 95 | 122 | 189 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 6 | 5 | -2 | -1 | -9 | -2 | |
| -0 | -1 | -1 | -2 | 9 | -1 | |
| -1 | -3 | -4 | 4 | -2 | 7 | |
| Net cash flow | 4 | 1 | -7 | 1 | -2 | 4 |
| Free cash flow | 5 | 3 | -3 | -3 | -13 | -16 |
| CFO / Operating profit % | 223.5% | 99% | -23.8% | -5.7% | -84.7% | -66.3% |