Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 876 | 478 | 497 | 941 | 723 | |
| COGS | 809 | 431 | 436 | 829 | 634 |
| Gross profit | 66 | 48 | 61 | 112 | 88 |
| 16 | 14 | 21 | 34 | 39 | |
| 51 | 33 | 40 | 78 | 50 | |
| OPM % | 5.8% | 7% | 8.1% | 8.3% | 6.9% |
| Depreciation | 1 | 1 | 1 | 2 | 3 |
| Interest | 0 | 0 | 0 | 2 | 3 |
| 0 | 0 | 2 | 1 | 7 | |
| Profit before tax | 50 | 33 | 42 | 76 | 51 |
| Tax | 18 | 11 | 11 | 20 | 13 |
| Tax % | 34.9% | 32.7% | 25.5% | 26% | 25.7% |
| 33 | 22 | 31 | 56 | 38 | |
| PAT margin % | 3.7% | 4.7% | 6.2% | 6% | 5.2% |
| EPS (₹) | — | — | — | — | 4.4 |
| EPS adjusted (₹) | — | — | — | — | 4.1 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 1 | 1 | 16 | 18 |
| Reserves | 0 | 11 | 41 | 83 | 263 |
| 42 | 31 | 8 | 22 | 50 | |
| 61 | 30 | 31 | 35 | 36 | |
| Total equity & liabilities | 104 | 72 | 82 | 156 | 367 |
| 3 | 2 | 3 | 13 | 24 | |
| CWIP | 0 | 0 | 4 | 0 | 11 |
| Investments | — | — | — | — | 0 |
| 101 | 70 | 75 | 143 | 333 | |
| Total assets | 104 | 72 | 82 | 156 | 367 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 28 | 25 | 7 | 1 | -69 | |
| -2 | -20 | 9 | -9 | -99 | |
| -4 | -23 | -23 | 12 | 173 | |
| Net cash flow | 22 | -17 | -7 | 4 | 5 |
| Free cash flow | — | 25 | 5 | -10 | -79 |
| CFO / Operating profit % | 55.6% | 75.4% | 16.9% | 1.4% | -138.8% |