Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 283 | 773 | 1,135 | 1,292 | 658 | |
| COGS | 237 | 645 | 998 | 1,142 | 587 |
| Gross profit | 45 | 128 | 137 | 150 | 71 |
| 23 | 29 | 42 | 58 | 66 | |
| 23 | 99 | 95 | 93 | 5 | |
| OPM % | 8% | 12.8% | 8.4% | 7.2% | 0.8% |
| Depreciation | 2 | 4 | 4 | 4 | 3 |
| Interest | 1 | 1 | 1 | 4 | 2 |
| 1 | 3 | 3 | 9 | 20 | |
| Profit before tax | 20 | 97 | 94 | 94 | 19 |
| Tax | 4 | 25 | 24 | 25 | 4 |
| Tax % | 20.6% | 25.6% | 25.7% | 26.1% | 23.9% |
| 16 | 73 | 70 | 70 | 14 | |
| PAT margin % | 5.8% | 9.4% | 6.1% | 5.4% | 2.2% |
| EPS (₹) | 3.1 | 13.9 | 13.1 | 13.1 | 2.7 |
| EPS adjusted (₹) | 3.1 | 13.9 | 13.1 | 13.1 | 2.7 |
| 0% | 0% | 15.2% | 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 | 295 | 312 |
| Minority interest | — | — | — | — | 0 | — |
| — | 1 | 1 | 0 | 0 | 0 | |
| — | 85 | 165 | 181 | 198 | 60 | |
| Total equity & liabilities | — | 169 | 322 | 419 | 504 | 383 |
| 11 | 14 | 11 | 9 | 13 | 11 | |
| CWIP | — | 0 | 0 | 0 | — | 0 |
| Investments | — | 2 | 46 | 47 | 93 | 117 |
| — | 153 | 265 | 363 | 398 | 255 | |
| Total assets | — | 169 | 322 | 419 | 504 | 383 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -12 | 50 | 22 | 62 | 15 | |
| 6 | -30 | -15 | -51 | -33 | |
| -3 | -2 | 2 | -8 | -2 | |
| Net cash flow | -9 | 18 | 9 | 3 | -21 |
| Free cash flow | -15 | 49 | 20 | 61 | 14 |
| CFO / Operating profit % | -51.9% | 50.3% | 22.7% | 66.5% | 291.4% |