Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 145 | 310 | 331 | 211 | 331 | 343 | |
| COGS | — | — | 300 | 181 | 292 | 306 |
| Gross profit | — | — | 31 | 29 | 39 | 37 |
| — | — | 26 | 25 | 29 | 25 | |
| 4 | 9 | 4 | 5 | 10 | 12 | |
| OPM % | 2.6% | 2.9% | 1.3% | 2.1% | 3% | 3.5% |
| Depreciation | 3 | 3 | 4 | 4 | 4 | 3 |
| Interest | 1 | 1 | 2 | 1 | 2 | 2 |
| 4 | 4 | 6 | 2 | 0 | 0 | |
| Profit before tax | 4 | 8 | 5 | 2 | 5 | 8 |
| Tax | — | — | 1 | 1 | 1 | 2 |
| Tax % | — | — | 24.2% | 36.3% | 26.9% | 25.8% |
| 3 | 6 | 4 | 1 | 4 | 6 | |
| PAT margin % | 1.9% | 2% | 1.1% | 0.5% | 1.1% | 1.8% |
| EPS (₹) | — | — | — | — | — | 0.1 |
| EPS adjusted (₹) | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 |
| — | — | — | — | — | 38.5% | |
| 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 10 | 12 | 12 | 12 | 12 | 46 |
| Reserves | 30 | — | 37 | 36 | 38 | 8 |
| 17 | — | 14 | 11 | 22 | 42 | |
| 4 | — | 5 | 3 | 2 | 10 | |
| Total equity & liabilities | 61 | — | 68 | 61 | 74 | 105 |
| 14 | 17 | 16 | 13 | 11 | 11 | |
| CWIP | — | — | 0 | 0 | 0 | 0 |
| Investments | — | — | 3 | 5 | 5 | 5 |
| — | — | 48 | 43 | 58 | 89 | |
| Total assets | 61 | — | 68 | 61 | 74 | 105 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -4 | -0 | 19 | 12 | -11 | -16 | |
| -6 | -9 | -4 | -3 | 1 | -1 | |
| 9 | 9 | -15 | -6 | 7 | 17 | |
| Net cash flow | -0 | -0 | -0 | 2 | -2 | 0 |
| Free cash flow | — | — | 16 | 11 | -12 | -19 |
| CFO / Operating profit % | -102.4% | -2.2% | 435.8% | 258.7% | -104.9% | -132.5% |