Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 135 | 143 | 142 | 158 | |
| COGS | 71 | 79 | 77 | 85 |
| Gross profit | 64 | 64 | 64 | 73 |
| 51 | 56 | 59 | 68 | |
| 14 | 8 | 5 | 5 | |
| OPM % | 10.2% | 5.6% | 3.5% | 3.2% |
| Depreciation | 6 | 6 | 7 | 6 |
| Interest | 6 | 5 | 5 | 6 |
| 2 | 9 | 13 | 8 | |
| Profit before tax | 3 | 5 | 6 | 1 |
| Tax | 0 | 0 | 0 | 0 |
| 3 | 5 | 6 | 1 | |
| PAT margin % | 2.3% | 3.6% | 4.4% | 0.6% |
| EPS (₹) | — | 2.4 | 2.9 | 0.4 |
| EPS adjusted (₹) | 1.6 | 2.3 | 2.7 | 0.4 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 19 | 20 | 22 | 23 | 27 |
| Reserves | — | 9 | 38 | 80 | 122 |
| Minority interest | — | 0 | 4 | 14 | 14 |
| — | 53 | 33 | 60 | 71 | |
| — | 75 | 78 | 59 | 60 | |
| Total equity & liabilities | — | 157 | 176 | 237 | 293 |
| 65 | 65 | 64 | 58 | 103 | |
| CWIP | — | 2 | 5 | 36 | 22 |
| Investments | — | 5 | 9 | 4 | 4 |
| — | 86 | 99 | 139 | 165 | |
| Total assets | — | 157 | 176 | 237 | 293 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 15 | 11 | -22 | -19 | |
| -4 | -5 | -17 | -31 | |
| -8 | 0 | 66 | 52 | |
| Net cash flow | 2 | 7 | 28 | 2 |
| Free cash flow | 10 | 2 | -63 | -56 |
| CFO / Operating profit % | 105.2% | 140.6% | -430.3% | -371.4% |