Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 306 | 398 | 403 | 570 | 895 | 655 | |
| COGS | 245 | 319 | 352 | 496 | 778 | 560 |
| Gross profit | 60 | 80 | 51 | 74 | 117 | 95 |
| 49 | 62 | 33 | 50 | 78 | 67 | |
| 12 | 18 | 17 | 25 | 39 | 28 | |
| OPM % | 3.8% | 4.4% | 4.3% | 4.3% | 4.3% | 4.3% |
| Depreciation | 4 | 5 | 5 | 6 | 7 | 8 |
| Interest | 2 | 2 | 3 | 4 | 7 | 9 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 6 | 10 | 9 | 15 | 25 | 12 |
| Tax | 1 | 3 | 3 | 4 | 6 | 3 |
| Tax % | 20.4% | 26.6% | 29.2% | 30.1% | 24.8% | 24.3% |
| 5 | 7 | 6 | 10 | 19 | 9 | |
| PAT margin % | 1.5% | 1.8% | 1.6% | 1.8% | 2.1% | 1.4% |
| EPS (₹) | 5.5 | 5.4 | 4.7 | 7.6 | 1.4 | 0.7 |
| EPS adjusted (₹) | 0.6 | 0.5 | 0.5 | 0.8 | 1.4 | 0.7 |
| 0% | 0% | 0% | 26.4% | 14.1% | — | |
| Annual report | — | 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 | 8 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 34 | 39 | 40 | 46 | 74 | 90 | 91 |
| Minority interest | — | — | — | 0 | — | — | — |
| 2 | 9 | 21 | 24 | 64 | 96 | 110 | |
| 120 | 141 | 151 | 149 | 201 | 211 | 199 | |
| Total equity & liabilities | 165 | 197 | 225 | 233 | 352 | 411 | 413 |
| 28 | 34 | 34 | 33 | 54 | 58 | 57 | |
| CWIP | — | — | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 136 | 163 | 191 | 200 | 298 | 353 | 356 | |
| Total assets | 165 | 197 | 225 | 233 | 352 | 411 | 413 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -6 | -4 | 2 | -17 | -22 | 25 | |
| -10 | -4 | -5 | -6 | -13 | -7 | |
| 8 | 8 | 3 | 27 | 31 | -15 | |
| Net cash flow | -9 | 0 | 0 | 4 | -4 | 4 |
| Free cash flow | -21 | -9 | -3 | -24 | -35 | 19 |
| CFO / Operating profit % | -52% | -22.3% | 13.6% | -70.6% | -55.8% | 89.6% |