Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 68 | 91 | 139 | 158 | 209 | 253 | |
| COGS | 51 | 69 | 106 | 119 | 157 | 182 |
| Gross profit | 17 | 21 | 33 | 39 | 53 | 71 |
| 15 | 17 | 23 | 29 | 38 | 52 | |
| 2 | 5 | 9 | 10 | 15 | 18 | |
| OPM % | 3% | 5.3% | 6.8% | 6% | 6.9% | 7.3% |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 4 |
| Interest | 1 | 1 | 2 | 3 | 5 | 5 |
| 0 | 1 | 0 | 0 | 1 | 1 | |
| Profit before tax | -1 | 2 | 6 | 5 | 8 | 11 |
| Tax | -0 | -0 | 1 | 2 | 2 | 3 |
| Tax % | -17.9% | -6.7% | 26.1% | 41.4% | 31.8% | 25.4% |
| -1 | 2 | 4 | 3 | 5 | 8 | |
| PAT margin % | -1.2% | 2.7% | 3% | 1.7% | 2.5% | 3.3% |
| EPS (₹) | — | — | 5.6 | 3.4 | 6.4 | 10 |
| EPS adjusted (₹) | -1.1 | 3.2 | 5.4 | 3.3 | 6.3 | 8.2 |
| Annual report | Annual report for Mar 2021 | 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 | 7 | 7 | 8 | 8 | 8 | 10 |
| Reserves | 22 | 24 | 30 | 34 | 39 | 68 |
| 15 | 20 | 21 | 44 | 52 | 46 | |
| 12 | 14 | 26 | 15 | 22 | 27 | |
| Total equity & liabilities | 56 | 66 | 85 | 101 | 121 | 151 |
| 14 | 17 | 21 | 29 | 39 | 46 | |
| CWIP | 0 | 0 | 0 | 4 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 2 |
| 41 | 49 | 63 | 68 | 82 | 102 | |
| Total assets | 56 | 66 | 85 | 101 | 121 | 151 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | 1 | 5 | -0 | -2 | 22 | |
| -1 | -5 | -9 | -14 | -7 | -25 | |
| -2 | 4 | 4 | 15 | 11 | 16 | |
| Net cash flow | -0 | -0 | 0 | 0 | 1 | 13 |
| Free cash flow | 2 | -3 | -0 | -10 | -16 | 11 |
| CFO / Operating profit % | 100.5% | 24.5% | 58.4% | -2.6% | -16.1% | 121.3% |