Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 1,277 | 1,486 | 1,532 | 1,724 | 1,530 | |
| COGS | 1,119 | 1,345 | 1,448 | 1,655 | 1,439 |
| Gross profit | 158 | 141 | 84 | 69 | 91 |
| 123 | 106 | 67 | 65 | 61 | |
| 34 | 35 | 18 | 4 | 30 | |
| OPM % | 2.7% | 2.4% | 1.2% | 0.3% | 1.9% |
| Depreciation | 0 | 0 | 1 | 1 | 1 |
| Interest | 12 | 5 | 8 | 12 | 33 |
| 10 | 8 | 4 | 12 | 6 | |
| Profit before tax | 33 | 37 | 13 | 4 | 2 |
| Tax | 8 | 9 | 2 | 0 | 1 |
| Tax % | 25.8% | 24.6% | 19.5% | 6.7% | 52% |
| 24 | 28 | 10 | 4 | 1 | |
| PAT margin % | 1.9% | 1.9% | 0.7% | 0.2% | 0.1% |
| EPS (₹) | 9.6 | 8.3 | 3 | 1 | 0.3 |
| EPS adjusted (₹) | 9.7 | 8.3 | 3 | 1 | 0.3 |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 25 | 25 | 34 | 34 | 34 | 34 |
| Reserves | 44 | 69 | 146 | 156 | 160 | 163 |
| Minority interest | — | — | — | 1 | 1 | 1 |
| 42 | 33 | 109 | 122 | 212 | 142 | |
| 83 | 130 | 40 | 55 | 53 | 45 | |
| Total equity & liabilities | 194 | 257 | 328 | 368 | 460 | 385 |
| 2 | 2 | 5 | 6 | 20 | 39 | |
| CWIP | — | — | 0 | 0 | 4 | 0 |
| Investments | 3 | 3 | 8 | 5 | 4 | 1 |
| 189 | 251 | 315 | 356 | 432 | 345 | |
| Total assets | 194 | 257 | 328 | 368 | 460 | 385 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 44 | -112 | -17 | -38 | 63 | |
| -2 | -3 | 2 | -10 | -9 | |
| -21 | 127 | 5 | 78 | -102 | |
| Net cash flow | 21 | 12 | -10 | 30 | -48 |
| Free cash flow | 41 | -116 | -21 | -58 | 46 |
| CFO / Operating profit % | 128.3% | -322.2% | -98.2% | -886.5% | 211.8% |