Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 139 | 149 | 225 | |
| COGS | 89 | 75 | 112 |
| Gross profit | 50 | 74 | 113 |
| 10 | 17 | 25 | |
| 41 | 57 | 89 | |
| OPM % | 29.2% | 38.2% | 39.4% |
| Depreciation | 5 | 8 | 17 |
| Interest | 3 | 7 | 14 |
| 3 | 5 | 19 | |
| Profit before tax | 35 | 48 | 77 |
| Tax | 10 | 13 | -1 |
| Tax % | 28.9% | 26.5% | -1.2% |
| 25 | 35 | 78 | |
| PAT margin % | 17.9% | 23.4% | 34.6% |
| EPS (₹) | 23 | 32.4 | 34.1 |
| EPS adjusted (₹) | 11.5 | 16.2 | 31.9 |
| Annual report | 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 | 10 | 10 | 11 | 11 | 11 | 12 |
| Reserves | 15 | 35 | 120 | 148 | 183 | 533 |
| Minority interest | — | — | — | 0 | 0 | — |
| 11 | 21 | 24 | 10 | 94 | 222 | |
| 4 | 16 | 47 | 27 | 43 | 15 | |
| Total equity & liabilities | 41 | 81 | 202 | 196 | 331 | 783 |
| — | — | 56 | 65 | 120 | 213 | |
| CWIP | 3 | 2 | 8 | 12 | 50 | 99 |
| Investments | — | — | 12 | 29 | 62 | 3 |
| 38 | 80 | 126 | 89 | 99 | 467 | |
| Total assets | 41 | 81 | 202 | 196 | 331 | 783 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 8 | 30 | 18 | 45 | 40 | 48 | |
| -5 | -29 | -24 | -32 | -128 | -419 | |
| 6 | 7 | 41 | -21 | 77 | 388 | |
| Net cash flow | 9 | 9 | 35 | -8 | -11 | 17 |
| Free cash flow | 8 | 5 | 8 | 40 | -23 | -111 |
| CFO / Operating profit % | — | — | — | 111.3% | 70.8% | 54.1% |
As reported in NSE results XBRL. Segment result is before tax and finance costs. ROCE uses that annual result divided by segment assets less liabilities.
Latest reported period · 31 Mar 2025 · ₹ crore
| Segment | Revenue | Result | Assets | Liabilities | Capital employed | ROCE % |
|---|---|---|---|---|---|---|
| India | 112.51 | 26.63 | 145.69 | 309.86 | — | — |
| Myanmar | 36.71 | 22.12 | 28 |
| 2.29 |
| 25.71 |
| 86.04 |
₹ crore by fiscal year