Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 284 | 290 | 326 | 362 | 366 | |
| COGS | 123 | 125 | 136 | 143 | 142 |
| Gross profit | 161 | 164 | 191 | 219 | 224 |
| 136 | 138 | 151 | 167 | 185 | |
| 24 | 26 | 39 | 52 | 39 | |
| OPM % | 8.5% | 9.1% | 12% | 14.4% | 10.7% |
| Depreciation | 11 | 12 | 12 | 13 | 20 |
| Interest | 12 | 14 | 13 | 16 | 21 |
| 1 | 0 | 2 | 1 | 9 | |
| Profit before tax | 3 | 1 | 16 | 25 | 8 |
| Tax | 2 | -0 | 4 | 8 | 3 |
| Tax % | 53.4% | -24.6% | 26.1% | 33.1% | 38.3% |
| 1 | 1 | 12 | 17 | 5 | |
| PAT margin % | 0.5% | 0.3% | 3.5% | 4.7% | 1.3% |
| EPS (₹) | 1 | 0.6 | 8.2 | 11.1 | 3 |
| EPS adjusted (₹) | — | 0.6 | 8.2 | 10.9 | 3 |
| 0% | 0% | 0% | 9% | — | |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 14 | 14 | 16 | 16 |
| Reserves | 21 | 33 | 92 | 96 |
| 84 | 80 | 156 | 250 | |
| 63 | 71 | 78 | 111 | |
| Total equity & liabilities | 182 | 198 | 342 | 473 |
| 69 | 79 | 100 | 250 | |
| CWIP | 11 | 9 | 34 | 47 |
| Investments | 0 | 0 | 0 | 0 |
| 102 | 111 | 208 | 176 | |
| Total assets | 182 | 198 | 342 | 473 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 28 | 26 | 38 | -16 | 19 | |
| -25 | -14 | -19 | -87 | -94 | |
| -5 | -12 | -15 | 101 | 74 | |
| Net cash flow | -2 | 0 | 4 | -2 | -2 |
| Free cash flow | 2 | 15 | 18 | -99 | -119 |
| CFO / Operating profit % | 116.7% | 97.5% | 96% | -31.4% | 49% |