Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|
| 57 | 70 | 129 | 110 | 128 | |
| COGS | 46 | 56 | 105 | 53 | 119 |
| Gross profit | 12 | 14 | 24 | 57 | 8 |
| 7 | 7 | 4 | 19 | 5 | |
| 5 | 7 | 20 | 38 | 4 | |
| OPM % | 8.5% | 9.5% | 15.3% | 34.8% | 2.8% |
| Depreciation | 1 | 0 | 0 | 6 | 0 |
| Interest | 1 | 2 | 13 | 19 | 2 |
| 3 | 3 | 13 | 8 | 15 | |
| Profit before tax | 6 | 7 | 20 | 22 | 17 |
| Tax | 2 | 2 | 3 | 1 | 4 |
| Tax % | 36% | 30.1% | 16.7% | 5.2% | 26.1% |
| 4 | 5 | 17 | 21 | 12 | |
| PAT margin % | 7% | 7.3% | 13.1% | 18.7% | 9.8% |
| EPS (₹) | — | — | — | 11.4 | 0.6 |
| EPS adjusted (₹) | 0.2 | 0.3 | 1 | 1.1 | 0.6 |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 17 | 17 | 17 | 17 | 21 |
| Reserves | 130 | 135 | 151 | 162 | 245 |
| Minority interest | 9 | 9 | 12 | 13 | 0 |
| 299 | 466 | 496 | 669 | 57 | |
| 268 | 267 | 322 | 363 | 45 | |
| Total equity & liabilities | 723 | 895 | 999 | 1,224 | 369 |
| 0 | 1 | 1 | 63 | 0 | |
| CWIP | — | — | — | 128 | — |
| Investments | 16 | 20 | 14 | 12 | 0 |
| 706 | 874 | 985 | 1,021 | 368 | |
| Total assets | 723 | 895 | 999 | 1,224 | 369 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -1,95,39,187 | 20,65,795 | -52 | -155 | -29 | 46 | -88 | |
| -8,68,181 | -3,28,138 | 3 | -5 | 4 | -197 | 14 | |
| 2,05,95,791 | -19,48,523 | 50 | 160 | 25 | 162 | 74 | |
| Net cash flow | — | — | 1 | -0 | -1 | 11 | -0 |
| Free cash flow | — | — | — | -155 | -29 | 46 | -88 |
| CFO / Operating profit % | — | — | — | — | -148.8% | 119.8% | — |