Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 383 | 399 | 428 | 524 | 599 | |
| COGS | 349 | 347 | 372 | 467 | 539 |
| Gross profit | 35 | 53 | 56 | 57 | 60 |
| 20 | 35 | 36 | 33 | 30 | |
| 15 | 18 | 20 | 24 | 30 | |
| OPM % | 3.9% | 4.4% | 4.7% | 4.5% | 4.9% |
| Depreciation | 1 | 3 | 3 | 3 | 2 |
| Interest | 9 | 12 | 12 | 14 | 17 |
| 2 | 2 | 3 | 2 | -0 | |
| Profit before tax | 7 | 6 | 8 | 9 | 10 |
| Tax | 1 | 1 | 2 | 3 | 3 |
| Tax % | 21.4% | 20.3% | 30.2% | 26.9% | 29.3% |
| 5 | 5 | 6 | 7 | 7 | |
| PAT margin % | 1.3% | 1.1% | 1.3% | 1.3% | 1.2% |
| EPS (₹) | 0.5 | 0.3 | 0.3 | 0.2 | 0.2 |
| EPS adjusted (₹) | — | 0.3 | 0.2 | 0.2 | 0.2 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 30 | 60 | 90 | 90 |
| Reserves | 24 | 44 | 64 | 71 |
| 105 | 64 | 137 | 158 | |
| 79 | 80 | 83 | 78 | |
| Total equity & liabilities | 239 | 247 | 373 | 397 |
| 31 | 28 | 27 | 22 | |
| CWIP | 0 | — | 0 | 0 |
| Investments | 0 | 0 | 0 | 33 |
| 208 | 219 | 347 | 342 | |
| Total assets | 239 | 247 | 373 | 397 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -9 | -1 | 9 | -34 | -5 | |
| -0 | -3 | 0 | -34 | -0 | |
| 9 | 3 | -9 | 68 | 5 | |
| Net cash flow | 0 | -0 | 0 | 0 | -0 |
| Free cash flow | -9 | -4 | 8 | -35 | -6 |
| CFO / Operating profit % | -59.1% | -4.2% | 42.9% | -144% | -16.2% |