Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 270 | 354 | 674 | 672 | |
| COGS | 230 | 297 | 561 | 513 |
| Gross profit | 39 | 57 | 114 | 159 |
| 29 | 36 | 58 | 91 | |
| 10 | 21 | 56 | 68 | |
| OPM % | 3.7% | 5.9% | 8.2% | 10.1% |
| Depreciation | 2 | 3 | 6 | 18 |
| Interest | 2 | 3 | 7 | 12 |
| 9 | 2 | 2 | 4 | |
| Profit before tax | 14 | 16 | 45 | 41 |
| Tax | 3 | 4 | 12 | 10 |
| Tax % | 23.3% | 27% | 27.2% | 23.3% |
| 11 | 12 | 33 | 32 | |
| PAT margin % | 4.1% | 3.3% | 4.8% | 4.7% |
| EPS (₹) | 1 | 0.5 | 1.5 | 1.5 |
| EPS adjusted (₹) | 0.5 | 0.5 | 1.9 | 1.5 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 21 | 22 | 22 | 23 |
| Reserves | 61 | 120 | 214 | 265 |
| Minority interest | — | 0 | 1 | 8 |
| 42 | 73 | 75 | 209 | |
| 42 | 62 | 97 | 180 | |
| Total equity & liabilities | 167 | 277 | 410 | 685 |
| 20 | 29 | 66 | 154 | |
| CWIP | 0 | — | 3 | 1 |
| Investments | 2 | 2 | 17 | 15 |
| 145 | 245 | 324 | 516 | |
| Total assets | 167 | 277 | 410 | 685 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -24 | 1 | -55 | -2 | |
| -13 | -26 | -16 | -114 | |
| 45 | 75 | 48 | 144 | |
| Net cash flow | 8 | 50 | -24 | 28 |
| Free cash flow | -24 | -25 | -74 | -105 |
| CFO / Operating profit % | -246% | 3.7% | -99.7% | -2.9% |