Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 60 | 61 | 66 | 87 | 138 | 173 | |
| COGS | 36 | 38 | 40 | 49 | 97 | 129 |
| Gross profit | 24 | 23 | 26 | 38 | 41 | 44 |
| 17 | 18 | 21 | 21 | 24 | 22 | |
| 7 | 5 | 5 | 17 | 17 | 22 | |
| OPM % | 11% | 8.8% | 7.2% | 19.6% | 12% | 12.6% |
| Depreciation | 1 | 1 | 1 | 2 | 2 | 3 |
| Interest | 1 | 1 | 1 | 3 | 4 | 4 |
| 0 | 1 | 4 | 5 | 10 | 8 | |
| Profit before tax | 5 | 5 | 6 | 16 | 21 | 23 |
| Tax | 1 | 1 | 1 | 3 | 3 | 2 |
| Tax % | 20.2% | 23% | 22.8% | 20.1% | 15.3% | 9.7% |
| 4 | 4 | 5 | 13 | 18 | 21 | |
| PAT margin % | 6.8% | 6.4% | 7.5% | 15.2% | 13.1% | 12.2% |
| EPS (₹) | — | — | 0.4 | — | — | 0.8 |
| EPS adjusted (₹) | 0.3 | 0.3 | 0.3 | 0.6 | 0.8 | 0.8 |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 13 | 13 | 13 | 18 | 23 | 23 | 24 |
| Reserves | — | 27 | 31 | — | 148 | 164 | 198 |
| Minority interest | — | — | 0 | — | — | 0 | 10 |
| — | 7 | 10 | — | 6 | 10 | 36 | |
| — | 12 | 14 | — | 54 | 59 | 80 | |
| Total equity & liabilities | — | 59 | 68 | — | 230 | 256 | 349 |
| 15 | 14 | 14 | 73 | 55 | 59 | 61 | |
| CWIP | — | — | — | — | 12 | 15 | 13 |
| Investments | — | 7 | 7 | — | 0 | 0 | 0 |
| — | 38 | 48 | — | 163 | 182 | 275 | |
| Total assets | — | 59 | 68 | — | 230 | 256 | 349 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -1 | 7 | 24 | -50 | -11 | -64 | |
| -0 | -1 | -38 | 19 | 1 | -5 | |
| 2 | 2 | 21 | 77 | 5 | 65 | |
| Net cash flow | 0 | 7 | 6 | 46 | -5 | -3 |
| Free cash flow | -2 | 6 | -16 | -50 | -20 | -76 |
| CFO / Operating profit % | -22.1% | 123.4% | 505.8% | -294.2% | -65.2% | -291.4% |