Consolidated figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 284 | 371 | 346 | |
| COGS | 240 | 268 | 255 |
| Gross profit | 44 | 102 | 92 |
| 13 | 24 | 20 | |
| 31 | 78 | 72 | |
| OPM % | 10.8% | 21.1% | 20.7% |
| Depreciation | 2 | 2 | 3 |
| Interest | 4 | 5 | 7 |
| 2 | 3 | 3 | |
| Profit before tax | 27 | 59 | 65 |
| Tax | 7 | 23 | 23 |
| Tax % | 26.1% | 39.2% | 34.6% |
| 20 | 36 | 30 | |
| PAT margin % | 7.1% | 9.7% | 8.7% |
| EPS (₹) | 19.5 | 15.8 | 12 |
| EPS adjusted (₹) | 10.9 | 14.5 | — |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 1 | 18 | 25 | — |
| Reserves | — | 92 | 174 | — |
| Minority interest | — | 5 | 19 | — |
| — | 44 | 96 | — | |
| — | 104 | 231 | 850 | |
| Total equity & liabilities | — | 263 | 545 | 850 |
| 11 | 12 | 14 | 9 | |
| CWIP | — | — | — | — |
| Investments | — | 36 | 34 | 27 |
| — | 215 | 497 | 814 | |
| Total assets | — | 263 | 545 | 850 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 16 | -64 | -80 | |
| -11 | 18 | 3 | |
| -8 | 94 | 70 | |
| Net cash flow | -3 | 47 | -7 |
| Free cash flow | 13 | -68 | -84 |
| CFO / Operating profit % | 51.2% | -82.4% | -112.2% |