Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 240 | 306 | 587 | 637 | |
| COGS | 203 | 252 | 473 | 493 |
| Gross profit | 37 | 54 | 115 | 144 |
| 28 | 34 | 58 | 74 | |
| 9 | 20 | 57 | 69 | |
| OPM % | 3.7% | 6.6% | 9.7% | 10.9% |
| Depreciation | 2 | 3 | 6 | 15 |
| Interest | 2 | 3 | 8 | 12 |
| 9 | 2 | 2 | 5 | |
| Profit before tax | 14 | 16 | 45 | 47 |
| Tax | 3 | 4 | 12 | 11 |
| Tax % | 23.2% | 27% | 26.1% | 23.5% |
| 11 | 11 | 33 | 36 | |
| PAT margin % | 4.4% | 3.7% | 5.7% | 5.7% |
| EPS (₹) | 1 | 0.5 | 1.5 | 1.6 |
| EPS adjusted (₹) | 0.5 | 0.5 | 1.5 | 1.6 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 21 | 22 | 22 | 23 |
| Reserves | 60 | 107 | 202 | 245 |
| Minority interest | — | — | 0 | — |
| 42 | 81 | 75 | 196 | |
| 30 | 49 | 85 | 158 | |
| Total equity & liabilities | 153 | 258 | 384 | 622 |
| 19 | 29 | 65 | 117 | |
| CWIP | 0 | 0 | 3 | 0 |
| Investments | 2 | 4 | 4 | 16 |
| 132 | 225 | 313 | 488 | |
| Total assets | 153 | 258 | 384 | 622 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -27 | -1 | -51 | -11 | |
| -12 | -25 | -16 | -71 | |
| 45 | 71 | 39 | 115 | |
| Net cash flow | 7 | 45 | -28 | 33 |
| Free cash flow | -38 | -26 | -68 | -75 |
| CFO / Operating profit % | -298.5% | -5% | -89.7% | -15.3% |