Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 461 | 466 | 503 | 668 | |
| COGS | 431 | 425 | 439 | 588 |
| Gross profit | 30 | 41 | 63 | 79 |
| 16 | 18 | 25 | 30 | |
| 15 | 23 | 39 | 49 | |
| OPM % | 3.2% | 4.9% | 7.7% | 7.3% |
| Depreciation | 1 | 1 | 1 | 3 |
| Interest | 5 | 9 | 16 | 25 |
| 1 | 3 | 3 | 8 | |
| Profit before tax | 10 | 15 | 21 | 29 |
| Tax | 2 | 4 | 5 | 7 |
| Tax % | 25.9% | 24.8% | 25.4% | 23.3% |
| 7 | 11 | 16 | 22 | |
| PAT margin % | 1.5% | 2.4% | 3.2% | 3.3% |
| EPS (₹) | 5.5 | 4.7 | 0.7 | 0.9 |
| EPS adjusted (₹) | 0.3 | 0.5 | — | 0.9 |
| 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 | — | 129 |
| 31 | 34 | 107 | — | 281 | |
| 77 | 97 | 66 | 400 | 160 | |
| Total equity & liabilities | 138 | 232 | 285 | 400 | 594 |
| 6 | 20 | 21 | 19 | 83 | |
| CWIP | 1 | 0 | 2 | — | 3 |
| Investments | 0 | 14 | 16 | 34 | 19 |
| 130 | 199 | 247 | 347 | 489 | |
| Total assets | 138 | 232 | 285 | 400 | 594 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -4 | -24 | -73 | -28 | -3 | |
| -2 | -26 | -1 | -20 | -80 | |
| 4 | 62 | 63 | 48 | 82 | |
| Net cash flow | -1 | 11 | -12 | 0 | -0 |
| Free cash flow | — | -39 | -75 | -28 | -53 |
| CFO / Operating profit % | — | -166.4% | -324.7% | -72.3% | -5.6% |