Consolidated figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 107 | 120 | 148 | |
| COGS | 81 | 75 | 99 |
| Gross profit | 26 | 45 | 49 |
| 29 | 31 | 33 | |
| -3 | 14 | 16 | |
| OPM % | -2.5% | 11.5% | 11.1% |
| Depreciation | 2 | 2 | 2 |
| Interest | 3 | 4 | 4 |
| 1 | 1 | 0 | |
| Profit before tax | -7 | 9 | 11 |
| Tax | -2 | 4 | 4 |
| Tax % | -26.8% | 43.2% | 33.7% |
| -5 | 5 | 7 | |
| PAT margin % | -4.9% | 4.2% | 4.8% |
| EPS (₹) | -2.6 | 2.5 | 3.5 |
| EPS adjusted (₹) | -2.6 | 2.5 | 3.5 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 20 | 20 | 20 |
| Reserves | 28 | 45 | 50 |
| 29 | 28 | 30 | |
| 22 | 64 | 53 | |
| Total equity & liabilities | 99 | 158 | 154 |
| 24 | 23 | 21 | |
| CWIP | 0 | 0 | 0 |
| Investments | 6 | 6 | 5 |
| 68 | 129 | 127 | |
| Total assets | 99 | 158 | 154 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 3 | 3 | 4 | |
| -2 | 0 | -1 | |
| -1 | -4 | -3 | |
| Net cash flow | -0 | 0 | 0 |
| Free cash flow | 1 | 3 | 3 |
| CFO / Operating profit % | — | 25% | 25.7% |