Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 162 | 185 | 304 | 275 | 361 | 533 | |
| COGS | 140 | 157 | 265 | 243 | 313 | 463 |
| Gross profit | 22 | 28 | 39 | 32 | 48 | 69 |
| 14 | 16 | 18 | 18 | 26 | 34 | |
| 9 | 12 | 22 | 13 | 22 | 35 | |
| OPM % | 5.5% | 6.3% | 7.1% | 4.8% | 6.1% | 6.6% |
| Depreciation | 2 | 2 | 2 | 3 | 5 | 9 |
| Interest | 2 | 3 | 6 | 4 | 12 | 14 |
| 1 | 0 | 0 | 2 | 0 | 1 | |
| Profit before tax | 6 | 7 | 14 | 8 | 5 | 12 |
| Tax | 2 | 2 | 4 | 2 | 1 | 3 |
| Tax % | 30% | 24.4% | 26% | 23% | 28% | 25.1% |
| 4 | 5 | 10 | 6 | 4 | 9 | |
| PAT margin % | 2.5% | 3% | 3.3% | 2.3% | 1.1% | 1.8% |
| EPS (₹) | — | 5.5 | 10.1 | 6.2 | 3.4 | 8.2 |
| EPS adjusted (₹) | 4.1 | 5.5 | 10.1 | 5.6 | 3.4 | 8.2 |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 |
| Reserves | 9 | 16 | 20 | 26 | 36 | 81 | 82 | 92 |
| Minority interest | — | — | — | 0 | 0 | 0 | — | 0 |
| 28 | 22 | 50 | 34 | 58 | 57 | 132 | 131 | |
| 4 | 3 | 10 | 5 | 7 | 7 | 11 | 34 | |
| Total equity & liabilities | 50 | 50 | 90 | 75 | 111 | 156 | 236 | 268 |
| 15 | 20 | 22 | 26 | 40 | 40 | 150 | 148 | |
| CWIP | — | 2 | 0 | 1 | 16 | 65 | 0 | 0 |
| Investments | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 35 | 29 | 68 | 48 | 55 | 51 | 87 | 120 | |
| Total assets | 50 | 50 | 90 | 75 | 111 | 156 | 236 | 268 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1 | 15 | -22 | 25 | 12 | 16 | -10 | 27 | |
| -4 | -6 | -5 | -6 | -26 | -53 | -49 | -7 | |
| 5 | -8 | 26 | -18 | 17 | 35 | 61 | -15 | |
| Net cash flow | -0 | 1 | -1 | 1 | 3 | -2 | 2 | 5 |
| Free cash flow | — | — | -27 | 18 | 12 | -35 | -60 | 19 |
| CFO / Operating profit % | — | — | -248% | 216.5% | 53.3% | 124.2% | -44.9% | 77.7% |