Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 283 | 773 | 1,135 | 1,292 | 661 | |
| COGS | 0 | 645 | 998 | 1,142 | 586 |
| Gross profit | — | 128 | 137 | 150 | 74 |
| 260 | 29 | 43 | 61 | 71 | |
| 23 | 99 | 94 | 89 | 3 | |
| OPM % | 8% | 12.8% | 8.3% | 6.9% | 0.4% |
| Depreciation | 2 | 4 | 4 | 4 | 4 |
| Interest | 1 | 1 | 1 | 4 | 2 |
| 1 | 3 | 3 | 9 | 19 | |
| Profit before tax | 20 | 97 | 92 | 90 | 16 |
| Tax | 4 | 25 | 24 | 25 | 4 |
| Tax % | 20.6% | 25.6% | 25.8% | 27.6% | 26.9% |
| 16 | 73 | 69 | 65 | 12 | |
| PAT margin % | 5.8% | 9.4% | 6.1% | 5% | 1.8% |
| EPS (₹) | 3.1 | 13.9 | 13 | 12.3 | 2.2 |
| EPS adjusted (₹) | 3.1 | 13.9 | 13 | 12.3 | 2.2 |
| 0% | 0% | 15.4% | 0% | — | |
| 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 | 5 | 10 | 10 | 11 | 11 | 11 |
| Reserves | — | 72 | 146 | 226 | 290 | 303 |
| Minority interest | — | — | 0 | 0 | — | 6 |
| — | 1 | 1 | 0 | 0 | 3 | |
| — | 85 | 165 | 182 | 198 | 61 | |
| Total equity & liabilities | — | 169 | 323 | 419 | 499 | 384 |
| 11 | 14 | 12 | 10 | 14 | 30 | |
| CWIP | — | 0 | 0 | 0 | — | 0 |
| Investments | — | 2 | 46 | 45 | 91 | 104 |
| — | 153 | 264 | 363 | 394 | 250 | |
| Total assets | — | 169 | 323 | 419 | 499 | 384 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -12 | 50 | 22 | 57 | 8 | |
| 6 | -30 | -15 | -46 | -30 | |
| -3 | -2 | 2 | -8 | 1 | |
| Net cash flow | -9 | 18 | 9 | 3 | -21 |
| Free cash flow | -12 | 49 | 21 | 56 | 5 |
| CFO / Operating profit % | -51.9% | 50.2% | 23.3% | 64.7% | 287.5% |