Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 162 | 185 | 268 | 254 | 350 | 533 | |
| COGS | 140 | 157 | 229 | 223 | 302 | 463 |
| Gross profit | 22 | 28 | 39 | 31 | 48 | 69 |
| 14 | 16 | 18 | 18 | 26 | 34 | |
| 9 | 12 | 21 | 13 | 22 | 35 | |
| OPM % | 5.5% | 6.3% | 7.7% | 5% | 6.2% | 6.6% |
| Depreciation | 2 | 2 | 2 | 3 | 5 | 9 |
| Interest | 2 | 3 | 6 | 4 | 11 | 14 |
| 1 | 0 | 0 | 2 | 0 | 0 | |
| Profit before tax | 6 | 7 | 13 | 8 | 5 | 12 |
| Tax | 2 | 2 | 3 | 2 | 1 | 3 |
| Tax % | 30.1% | 24.6% | 25.8% | 23.2% | 27.9% | 25.1% |
| 4 | 5 | 10 | 6 | 4 | 9 | |
| PAT margin % | 2.6% | 2.9% | 3.6% | 2.4% | 1.1% | 1.7% |
| EPS (₹) | — | 5.3 | 9.6 | 6 | 3.3 | 8.1 |
| EPS adjusted (₹) | 4.2 | 5.3 | 9.6 | 5.5 | 3.4 | 8.1 |
| 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 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 7 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 |
| Reserves | 1 | 9 | 16 | 20 | 26 | 36 | 80 | 82 | 91 |
| Minority interest | — | — | — | 0 | 0 | 0 | 0 | 0 | — |
| 30 | 28 | 22 | 50 | 34 | 58 | 57 | 132 | 131 | |
| 5 | 4 | 3 | 10 | 5 | 6 | 7 | 11 | 34 | |
| Total equity & liabilities | 43 | 50 | 51 | 90 | 75 | 110 | 155 | 236 | 267 |
| 12 | 15 | 20 | 22 | 26 | 40 | 40 | 150 | 148 | |
| CWIP | — | — | 2 | 0 | 1 | 16 | 65 | — | 0 |
| Investments | — | — | 3 | 3 | 3 | 3 | 0 | 3 | 3 |
| 31 | 35 | 27 | 65 | 45 | 52 | 50 | 83 | 117 | |
| Total assets | 43 | 50 | 51 | 90 | 75 | 110 | 155 | 236 | 267 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1 | 15 | -24 | 26 | 13 | 14 | -10 | 27 | |
| -4 | -6 | -2 | -7 | -28 | -52 | -50 | -8 | |
| 5 | -8 | 26 | -18 | 17 | 35 | 61 | -15 | |
| Net cash flow | -0 | 1 | -1 | 1 | 3 | -3 | 1 | 5 |
| Free cash flow | — | — | -27 | 19 | 13 | -38 | -60 | 20 |
| CFO / Operating profit % | — | — | -272.9% | 220.9% | 62.3% | 108.3% | -44.1% | 77.8% |