Consolidated figures · ₹ crore
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 74 | 102 | 130 | 237 | 363 | 505 | 546 | |
| COGS | 27 | 36 | 56 | 123 | 140 | 278 | 281 |
| Gross profit | 47 | 66 | 74 | 114 | 223 | 227 | 265 |
| 46 | 56 | 57 | 77 | 160 | 147 | 171 | |
| 2 | 10 | 17 | 37 | 63 | 81 | 93 | |
| OPM % | 2.1% | 9.6% | 13.4% | 15.6% | 17.3% | 16% | 17.1% |
| Depreciation | 7 | 7 | 8 | 9 | 6 | 10 | 12 |
| Interest | 11 | 10 | 10 | 9 | 7 | 11 | 11 |
| 2 | 1 | 0 | 3 | 1 | 3 | 2 | |
| Profit before tax | — | — | 0 | 23 | 53 | 63 | 72 |
| Tax | -4 | -1 | 0 | 6 | 12 | 15 | 19 |
| Tax % | — | — | 143.8% | 26% | 23.5% | 23.6% | 26.6% |
| -9 | -5 | -0 | 17 | 40 | 48 | 53 | |
| PAT margin % | -12.7% | -4.9% | -0.1% | 7.1% | 11.1% | 9.6% | 9.7% |
| EPS (₹) | — | — | -0.2 | 19.7 | 23.5 | 28.2 | 29.7 |
| EPS adjusted (₹) | -5.5 | -2.9 | -0.1 | 9.9 | 23.5 | 28.2 | 29.3 |
| — | — | — | 20.3% | 21.3% | 14.2% | 11% | |
| Annual report | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 17 | 17 | 18 |
| Reserves | 61 | 63 | 63 | 60 | 58 | 69 | 87 | 111 | 161 | 282 |
| 46 | 76 | 71 | 39 | 59 | 63 | 35 | 85 | 134 | 121 | |
| 61 | 34 | 33 | 63 | 43 | 49 | 62 | 55 | 73 | 108 | |
| Total equity & liabilities | 177 | 181 | 176 | 170 | 169 | 189 | 193 | 268 | 385 | 529 |
| 66 | 77 | 76 | 72 | 71 | 72 | 68 | 123 | 179 | 235 | |
| CWIP | 10 | 3 | 1 | 3 | 0 | 1 | 0 | 7 | 11 | 42 |
| Investments | 23 | 27 | 26 | 27 | 29 | 31 | 28 | 31 | 45 | 25 |
| 79 | 74 | 72 | 68 | 69 | 85 | 96 | 106 | 150 | 226 | |
| Total assets | 177 | 181 | 176 | 170 | 169 | 189 | 193 | 268 | 385 | 529 |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 15 | 20 | 21 | 19 | 32 | 59 | 36 | 57 | |
| 4 | -4 | -5 | -12 | -10 | -70 | -68 | -103 | |
| -19 | -16 | -15 | -6 | -21 | 9 | 33 | 44 | |
| Net cash flow | -0 | 0 | 0 | 1 | 1 | -1 | 2 | -1 |
| Free cash flow | — | — | 15 | 8 | — | — | -34 | -52 |
| CFO / Operating profit % | 158.2% | — | 118.6% | 50.5% | — | 94.5% | 47.1% | 61.5% |