Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 53 | 65 | 80 | 93 | 78 | 91 | |
| COGS | 43 | 48 | 62 | 71 | 53 | 60 |
| Gross profit | 10 | 17 | 18 | 23 | 26 | 31 |
| 6 | 12 | 12 | 17 | 20 | 28 | |
| 4 | 5 | 6 | 6 | 5 | 3 | |
| OPM % | 7.1% | 8% | 7.9% | 6.2% | 6.5% | 3.5% |
| Depreciation | 1 | 1 | 2 | 3 | 4 | 4 |
| Interest | 0 | 0 | 1 | 1 | 2 | 2 |
| 0 | 0 | 2 | 4 | 4 | 8 | |
| Profit before tax | 2 | 4 | 6 | 6 | 4 | 5 |
| Tax | 1 | 1 | 2 | 2 | 1 | 1 |
| Tax % | 27.4% | 24.2% | 28.8% | 28.4% | 24.1% | 22.9% |
| 2 | 3 | 4 | 4 | 3 | 4 | |
| PAT margin % | 3.3% | 4.6% | 5.2% | 4.3% | 3.9% | 4.6% |
| EPS (₹) | 1.7 | 3 | 4.1 | 4 | 2.8 | 3.2 |
| EPS adjusted (₹) | 0.5 | 0.3 | 0.4 | 0.4 | 0.2 | 0.3 |
| Annual report | — | 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 | 3 | 10 | 10 | 10 | 13 | 13 |
| Reserves | 13 | — | 15 | 19 | 72 | 76 |
| Minority interest | 0 | — | — | — | — | 0 |
| 3 | — | 12 | 16 | 20 | 18 | |
| 3 | — | 5 | 10 | 13 | 16 | |
| Total equity & liabilities | 22 | — | 41 | 54 | 117 | 123 |
| 11 | 12 | 15 | 20 | 25 | 23 | |
| CWIP | — | — | 0 | 1 | 3 | 6 |
| Investments | 0 | — | 1 | 1 | 2 | 40 |
| 11 | — | 25 | 32 | 88 | 53 | |
| Total assets | 22 | — | 41 | 54 | 117 | 123 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -1 | 3 | 6 | -2 | 4 | |
| -1 | -2 | -6 | -9 | -24 | -30 | |
| 1 | 3 | 3 | 3 | 56 | -4 | |
| Net cash flow | 0 | 0 | 0 | -0 | 30 | -30 |
| Free cash flow | -1 | -4 | -2 | -3 | -13 | -3 |
| CFO / Operating profit % | 1.8% | -11.2% | 46.2% | 104.5% | -45.1% | 127.9% |