Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 269 | 339 | 460 | 382 | |
| COGS | 261 | 326 | 446 | 367 |
| Gross profit | 8 | 12 | 14 | 15 |
| 7 | 7 | 5 | 5 | |
| 2 | 6 | 8 | 10 | |
| OPM % | 0.6% | 1.6% | 1.8% | 2.6% |
| Depreciation | 0 | 1 | 1 | 1 |
| Interest | 1 | 3 | 4 | 8 |
| 1 | 1 | 1 | 2 | |
| Profit before tax | 2 | 3 | 5 | 4 |
| Tax | 0 | 1 | 1 | 1 |
| Tax % | 26.8% | 41.9% | 21.2% | 35.6% |
| 1 | 2 | 4 | 2 | |
| PAT margin % | 0.5% | 0.5% | 0.8% | 0.6% |
| EPS (₹) | 0.8 | 95 | 2.2 | 1.3 |
| EPS adjusted (₹) | 0.8 | 1 | 2.2 | 1.3 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 16 | 16 | 17 | 17 |
| Reserves | 4 | 6 | 54 | 52 |
| 15 | 37 | 58 | 82 | |
| 13 | 14 | 25 | 21 | |
| Total equity & liabilities | 49 | 73 | 155 | 173 |
| 3 | 3 | 3 | 6 | |
| CWIP | 0 | — | 0 | 0 |
| Investments | 0 | 5 | 117 | 22 |
| 46 | 65 | 36 | 145 | |
| Total assets | 49 | 73 | 155 | 173 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -15 | -10 | -28 | 14 | |
| 7 | -11 | -32 | -26 | |
| 10 | 18 | 64 | 16 | |
| Net cash flow | 2 | -3 | 4 | 4 |
| Free cash flow | -15 | -11 | -29 | 9 |
| CFO / Operating profit % | -889.6% | -182.5% | -338% | 142.8% |
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 2026 · ₹ crore
| Segment | Revenue | Result | Assets | Liabilities | Capital employed | ROCE % |
|---|---|---|---|---|---|---|
| Recycle Division | 363.68 | 7.76 | 117.62 | 18.83 | 98.79 | 7.86 |
| Restore Division | 9.88 | 1.66 |
| 7.16 |
| 0.19 |
| 6.97 |
| 23.82 |
| Biomass Division | 8.27 | 0.27 | 5.36 | 1.05 | 4.31 | 6.26 |
| Unallocable | 0 | 1.48 | 42.84 | 83.64 | — | — |
₹ crore by fiscal year