Standalone figures · ₹ crore · years without a filed annual are summed from quarters
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 165 | 191 | 251 | 272 | |
| COGS | 120 | 139 | -185 | — |
| Gross profit | 45 | 52 | — | — |
| 27 | 32 | 412 | 259 | |
| Operating profit (EBITDA) | 18 | 20 | 24 | 25 |
| OPM % | 10.9% | 10.3% | 9.5% | 9% |
| Depreciation | 3 | 4 | 5 | 6 |
| Interest | 2 | 4 | 5 | 6 |
| 3 | 3 | 2 | 4 | |
| Profit before tax | 17 | 14 | 16 | 16 |
| Tax | 5 | 3 | 4 | 12 |
| Tax % | 29.9% | 22.5% | 26.7% | 71.5% |
| 12 | 11 | 12 | 5 | |
| PAT margin % | 7.1% | 5.6% | 4.7% | 1.7% |
| EPS (₹) | 14.7 | 13.4 | 7.9 | 5.9 |
| EPS adjusted (₹) | 14.7 | 13.4 | 14.7 | — |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Equity capital | 8 | 8 | 8 |
| Reserves | 46 | 56 | 68 |
| 20 | 29 | 35 | |
| 39 | 55 | 50 | |
| Total equity & liabilities | 113 | 148 | 161 |
| 45 | 62 | 67 | |
| CWIP | — | — | — |
| Investments | 1 | 1 | 1 |
| 66 | 85 | 93 | |
| Total assets | 113 | 148 | 161 |
| ₹ Cr | Mar 2023 | Mar 2024 |
|---|---|---|
| 21 | 17 | |
| -22 | -20 | |
| Cash from financing | 3 | 6 |
| Net cash flow | — | — |
| Free cash flow | -2 | -4 |
| CFO / Operating profit % | 114.1% | 85.1% |