Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 357 | 461 | 464 | 505 | 703 | |
| COGS | 335 | 431 | 422 | 440 | 619 |
| Gross profit | 22 | 30 | 41 | 65 | 84 |
| 11 | 16 | 18 | 25 | 32 | |
| 11 | 15 | 23 | 40 | 51 | |
| OPM % | 3.1% | 3.2% | 4.9% | 7.9% | 7.3% |
| Depreciation | 1 | 1 | 1 | 2 | 4 |
| Interest | 3 | 5 | 9 | 16 | 26 |
| 0 | 1 | 3 | 3 | 9 | |
| Profit before tax | 7 | 10 | 15 | 22 | 31 |
| Tax | 2 | 2 | 4 | 6 | 7 |
| Tax % | 26.5% | 25.9% | 24.8% | 26.6% | 23.5% |
| 5 | 7 | 11 | 16 | 23 | |
| PAT margin % | 1.5% | 1.5% | 2.5% | 3.1% | 3.3% |
| EPS (₹) | 5.5 | 5.5 | 4.8 | 0.7 | 1 |
| EPS adjusted (₹) | 0.5 | 0.3 | 0.5 | — | 1 |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 10 | 24 | 24 | — | 24 |
| Reserves | 20 | 77 | 88 | — | 131 |
| Minority interest | — | — | — | — | 1 |
| 31 | 34 | 105 | — | 283 | |
| 77 | 97 | 67 | 402 | 202 | |
| Total equity & liabilities | 138 | 232 | 283 | 402 | 642 |
| 6 | 20 | 21 | 20 | 93 | |
| CWIP | 1 | 0 | 2 | — | 3 |
| Investments | 0 | 14 | 12 | 30 | 12 |
| 131 | 199 | 248 | 352 | 534 | |
| Total assets | 138 | 232 | 283 | 402 | 642 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -24 | -73 | -26 | -2 | |
| -26 | 5 | -20 | -78 | |
| 62 | 56 | 47 | 81 | |
| Net cash flow | 11 | -12 | 0 | 1 |
| Free cash flow | -39 | -75 | -27 | -71 |
| CFO / Operating profit % | -166.5% | -321.3% | -65.4% | -4.5% |