Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 93 | 92 | 98 | 112 | |
| COGS | 12 | 11 | 14 | 17 |
| Gross profit | 80 | 82 | 85 | 95 |
| 67 | 64 | 74 | 80 | |
| 13 | 17 | 10 | 15 | |
| OPM % | 14.4% | 18.6% | 10.3% | 13.4% |
| Depreciation | 7 | 8 | 7 | 10 |
| Interest | 2 | 2 | 2 | 2 |
| 1 | 1 | 2 | 1 | |
| Profit before tax | 6 | 8 | 3 | 5 |
| Tax | 2 | 2 | 1 | 1 |
| Tax % | 26.1% | 25.9% | 28.1% | 27.7% |
| 5 | 6 | 2 | 4 | |
| PAT margin % | 4.9% | 6.7% | 1.9% | 3.1% |
| EPS (₹) | 0.5 | 0.6 | 0.2 | 0.4 |
| EPS adjusted (₹) | 0.5 | 0.6 | 0.2 | 0.4 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 10 |
| Reserves | 42 | 48 | 50 | 54 |
| 18 | 18 | 17 | 22 | |
| 13 | 17 | 19 | 20 | |
| Total equity & liabilities | 83 | 94 | 96 | 106 |
| 63 | 59 | 61 | 71 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 7 | 3 | 0 |
| 20 | 28 | 32 | 35 | |
| Total assets | 83 | 94 | 96 | 106 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 19 | 10 | 8 | 14 | |
| -24 | -10 | -4 | -16 | |
| 6 | -0 | -4 | 1 | |
| Net cash flow | 1 | -0 | -0 | -0 |
| Free cash flow | 19 | 10 | 8 | -5 |
| CFO / Operating profit % | 138.5% | 59.6% | 81.5% | 95.7% |