Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 101 | 108 | 70 | 61 | 81 | |
| COGS | 77 | 82 | 56 | 51 | 69 |
| Gross profit | 24 | 26 | 14 | 10 | 12 |
| 7 | 9 | 8 | 8 | 11 | |
| 17 | 17 | 5 | 2 | 1 | |
| OPM % | 17% | 15.6% | 7.5% | 4% | 0.9% |
| Depreciation | 0 | 1 | 1 | 0 | 1 |
| Interest | 0 | 0 | 2 | 2 | 3 |
| 3 | 7 | 2 | 5 | 10 | |
| Profit before tax | 20 | 22 | 6 | 5 | 7 |
| Tax | 5 | 6 | 2 | 2 | 2 |
| Tax % | 25.5% | 27.8% | 34.6% | 32% | 26.9% |
| 15 | 16 | 4 | 4 | 5 | |
| PAT margin % | 14.5% | 15% | 5.2% | 5.9% | 6.4% |
| EPS (₹) | 14.7 | 16.2 | 3.6 | 0.7 | 0.9 |
| EPS adjusted (₹) | — | 3.2 | 0.7 | 0.7 | 0.9 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 11 | 11 | 11 |
| Reserves | 82 | 111 | 117 | 122 |
| 11 | 14 | 30 | 33 | |
| 27 | 19 | 16 | 26 | |
| Total equity & liabilities | 130 | 154 | 174 | 192 |
| 8 | 7 | 7 | 41 | |
| CWIP | 3 | 2 | 22 | — |
| Investments | 20 | 20 | 25 | 80 |
| 99 | 125 | 121 | 71 | |
| Total assets | 130 | 154 | 174 | 192 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 9 | -7 | -2 | -8 | 44 | |
| -7 | -2 | 0 | -25 | -68 | |
| -2 | 26 | 28 | 17 | 1 | |
| Net cash flow | 0 | 17 | 26 | -15 | -23 |
| Free cash flow | 7 | -7 | -2 | -8 | 8 |
| CFO / Operating profit % | 51.5% | -42% | -34.9% | -311.5% | — |