Loading page…

Standalone figures · ₹ crore · years without a filed annual are summed from quarters

₹ Cr	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	39	33	43	50	27	40	58	68	76	80
COGS	—	—	-26	-30	14	22	32	39	44	46
Gross profit	—	—	—	—	13	18	27	30	32	34
	43	44	72	79	24	17	23	25	28	30
	-4	-11	-3	1	-11	1	4	5	4	4
OPM %	-10.2%	-33.9%	-6%	1.6%	-39.2%	2.6%	6.6%	7.3%	5.3%	5.3%
Depreciation	10	—	7	7	6	6	5	2	2	2
Interest	1	2	3	1	0	0	0	0	0	1
	—	—	—	0	15	2	-1	68	1	1
Profit before tax	-16	-15	-12	23	-2	-4	-2	71	2	2
Tax	—	—	—	—	0	0	0	0	0	0
	-16	-15	-12	23	-2	-4	-2	71	2	2
PAT margin %	-41.5%	-46%	-27%	46.7%	-8.4%	-9.8%	-4%	104.1%	3%	3%
EPS (₹)	—	-7.4	-5.7	11.4	-1.1	-2	-1.1	35	1.1	1.2
EPS adjusted (₹)	-5	—	—	—	-1.1	-2	-1.1	35	1.1	1.2
Annual report	Annual report for Mar 2016	Annual report for Mar 2017	Annual report for Mar 2018	—	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 2016	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity capital	32	20	20	20	20	20	20
Reserves	-71	-75	-79	-81	2	4	7
Minority interest	—	—	—	0	—	0	—
	124	17	17	17	5	5	0
	57	78	79	81	11	10	14
Total equity & liabilities	143	40	37	37	38	39	41
	78	32	27	23	22	21	21
CWIP	3	0	0	—	—	—	0
Investments	4	0	0	0	0	0	0
	58	8	10	14	16	18	19
Total assets	143	40	37	37	38	39	41

₹ Cr	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	6	-0	3	1	2	3
	-0	1	-2	-0	-1	-1
	-5	-0	-0	-0	-0	-1
Net cash flow	1	1	1	1	1	1
Free cash flow	6	-1	2	1	1	1
CFO / Operating profit %	—	-11.5%	86.5%	24.5%	59.6%	74.2%

El Forge Ltd

Profit & loss