Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 300 | 434 | 424 | 394 | 383 | 506 | |
| COGS | 152 | 195 | 226 | 174 | 199 | 225 |
| Gross profit | 148 | 239 | 198 | 219 | 184 | 281 |
| 82 | 131 | 137 | 151 | 150 | 188 | |
| 66 | 108 | 61 | 68 | 34 | 93 | |
| OPM % | 22.1% | 25% | 14.3% | 17.3% | 8.9% | 18.4% |
| Depreciation | 7 | 8 | 10 | 26 | 28 | 37 |
| Interest | 4 | 5 | 8 | 7 | 1 | 3 |
| 5 | 9 | 2 | 8 | 2 | 4 | |
| Profit before tax | 61 | 104 | 45 | 44 | 8 | 57 |
| Tax | 8 | 8 | -1 | 13 | 2 | 15 |
| Tax % | 13.9% | 7.9% | -1.6% | 30.3% | 24.7% | 26.2% |
| 52 | 96 | 45 | 30 | 6 | 42 | |
| PAT margin % | 17.4% | 22.1% | 10.7% | 7.7% | 1.5% | 8.3% |
| EPS (₹) | 26 | 44.6 | 20.5 | 13.3 | 2.4 | 18 |
| EPS adjusted (₹) | 26 | 43.2 | 20.5 | 13 | 2.4 | 18 |
| 0% | 4.5% | 9.7% | 15.1% | 41% | 11.1% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 8 | 20 | 22 | 22 | 23 | 23 | 23 |
| Reserves | — | 146 | 451 | 493 | 714 | 715 | 758 |
| — | 90 | 120 | 170 | 14 | 36 | 120 | |
| — | 59 | 65 | 71 | 67 | 61 | 102 | |
| Total equity & liabilities | — | 315 | 658 | 756 | 819 | 836 | 1,004 |
| 111 | 120 | 160 | 196 | 427 | 529 | 609 | |
| CWIP | — | 10 | 51 | 231 | 73 | 22 | 23 |
| Investments | — | 0 | 0 | 0 | 10 | 0 | 4 |
| — | 185 | 447 | 329 | 309 | 286 | 367 | |
| Total assets | — | 315 | 658 | 756 | 819 | 836 | 1,004 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 20 | 20 | 28 | 98 | 25 | 31 | |
| -21 | -197 | -101 | -121 | -65 | -116 | |
| -5 | 235 | 38 | 31 | 17 | 79 | |
| Net cash flow | -6 | 59 | -36 | 8 | -24 | -5 |
| Free cash flow | -1 | -69 | -175 | -30 | -52 | -82 |
| CFO / Operating profit % | 29.6% | 18.8% | 45.9% | 143.8% | 72.1% | 33.8% |