Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 76 | 94 | 96 | 113 | 127 | 221 | |
| COGS | 53 | 70 | 68 | 71 | 83 | 138 |
| Gross profit | 23 | 24 | 29 | 42 | 44 | 83 |
| 19 | 24 | 23 | 29 | 32 | 65 | |
| 3 | 0 | 6 | 13 | 12 | 18 | |
| OPM % | 4.4% | 0.3% | 5.9% | 11.4% | 9.7% | 8.4% |
| Depreciation | 3 | 3 | 2 | 2 | 3 | 6 |
| Interest | 1 | 1 | 1 | 0 | 0 | 1 |
| 1 | 1 | 4 | 2 | 3 | 4 | |
| Profit before tax | 0 | -3 | 6 | 12 | 11 | 16 |
| Tax | 0 | -1 | 2 | 3 | 3 | 4 |
| Tax % | 31% | -31.6% | 28.2% | 24.4% | 26.3% | 24.9% |
| 0 | -2 | 4 | 9 | 8 | 12 | |
| PAT margin % | 0.3% | -1.9% | 4.6% | 8.1% | 6.7% | 5.4% |
| EPS (₹) | 0.7 | -5.8 | 14.8 | 30.6 | 27.8 | 25.3 |
| EPS adjusted (₹) | 0.7 | -5.8 | 14.8 | 30.6 | 24.5 | 34.8 |
| 0% | — | 10.1% | 9.8% | 0% | — | |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 29 | 27 | 30 | 39 | 71 | 116 |
| Minority interest | — | — | — | — | — | 0 |
| 8 | 14 | 1 | 0 | 0 | 1 | |
| 12 | 11 | 10 | 12 | 13 | 22 | |
| Total equity & liabilities | 51 | 55 | 44 | 55 | 87 | 143 |
| 17 | 16 | 15 | 16 | 25 | 45 | |
| CWIP | 1 | 0 | 0 | 0 | 1 | 6 |
| Investments | 0 | 0 | 0 | 0 | 18 | 3 |
| 34 | 39 | 29 | 38 | 44 | 89 | |
| Total assets | 51 | 55 | 44 | 55 | 87 | 143 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 9 | -2 | 15 | 13 | 5 | -2 | |
| -1 | -2 | 1 | -3 | -28 | -6 | |
| -7 | 4 | -14 | -2 | 23 | -0 | |
| Net cash flow | 0 | 1 | 2 | 7 | -0 | -8 |
| Free cash flow | 7 | -4 | 13 | 9 | -7 | -24 |
| CFO / Operating profit % | 258.4% | -753.1% | 263.1% | 97.9% | 41.1% | -11.3% |