Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 118 | 165 | 233 | 236 | 253 | 249 | |
| COGS | — | — | — | — | 159 | 154 |
| Gross profit | — | — | — | — | 94 | 95 |
| — | — | — | — | 68 | 82 | |
| 12 | 11 | 18 | 31 | 26 | 13 | |
| OPM % | 10.1% | 6.9% | 7.6% | 13.2% | 10.3% | 5.3% |
| Depreciation | 2 | 3 | 3 | 4 | 5 | 6 |
| Interest | 3 | 3 | 2 | 2 | 2 | 3 |
| 6 | 3 | 3 | 3 | 5 | 3 | |
| Profit before tax | 13 | 8 | 15 | 28 | 24 | 7 |
| Tax | — | — | — | — | 5 | 0 |
| Tax % | — | — | — | — | 23.1% | 5.4% |
| 10 | 6 | 11 | 21 | 18 | 7 | |
| PAT margin % | 8.5% | 3.7% | 4.7% | 8.7% | 7.2% | 2.8% |
| EPS (₹) | — | — | — | — | 2 | 0.8 |
| EPS adjusted (₹) | 1.6 | 0.7 | 1.2 | 2.2 | 2 | 0.8 |
| — | — | — | — | 20.1% | 52.6% | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 13 | 18 | 18 | 18 | 18 | 18 |
| Reserves | -0 | 119 | 130 | 151 | 166 | 169 |
| Minority interest | — | 0 | 0 | 0 | 0 | 0 |
| 42 | 14 | 5 | 1 | 6 | 3 | |
| 35 | 45 | 32 | 28 | 38 | 41 | |
| Total equity & liabilities | 90 | 195 | 185 | 198 | 228 | 232 |
| 19 | 26 | 39 | 52 | 71 | 72 | |
| CWIP | — | — | — | — | 4 | 5 |
| Investments | — | — | — | — | 25 | 22 |
| — | — | — | — | 128 | 133 | |
| Total assets | 90 | 195 | 185 | 198 | 228 | 232 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 11 | -10 | -5 | 23 | 10 | 7 | |
| -16 | -67 | 8 | -15 | -9 | -2 | |
| 5 | 86 | -12 | -7 | 2 | -8 | |
| Net cash flow | 0 | 9 | -10 | 0 | 2 | -2 |
| Free cash flow | — | — | — | — | -4 | -6 |
| CFO / Operating profit % | 94.2% | -90.4% | -28.6% | 73.4% | 38.2% | 54.1% |