Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 42 | 50 | 54 | 57 | |
| COGS | 6 | 16 | 16 | 14 |
| Gross profit | 37 | 34 | 38 | 43 |
| 31 | 30 | 41 | 38 | |
| 6 | 4 | -3 | 5 | |
| OPM % | 14.1% | 7.2% | -5.3% | 9.2% |
| Depreciation | 1 | 2 | 3 | 3 |
| Interest | 2 | 2 | 4 | 4 |
| 1 | 0 | 0 | 1 | |
| Profit before tax | 4 | -1 | -9 | -0 |
| Tax | 1 | 0 | -0 | -1 |
| Tax % | 30% | 19.6% | -2.4% | -253.9% |
| 3 | -1 | -9 | 0 | |
| PAT margin % | 6% | -1.3% | -16.5% | 0.7% |
| EPS (₹) | 2.4 | 0.6 | -8.2 | 0.3 |
| EPS adjusted (₹) | 2.3 | -0.5 | -8.2 | 0.3 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 11 | 11 | 11 | 11 |
| Reserves | 29 | 29 | 21 | 29 |
| Minority interest | — | 0 | 0 | 3 |
| 15 | 25 | 34 | 39 | |
| 10 | 13 | 16 | 19 | |
| Total equity & liabilities | 65 | 77 | 82 | 101 |
| 9 | 15 | 16 | 26 | |
| CWIP | 3 | 7 | 8 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 53 | 56 | 59 | 74 | |
| Total assets | 65 | 77 | 82 | 101 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 10 | 3 | 1 | 1 | |
| -6 | -9 | -6 | -2 | |
| -3 | 7 | 5 | 11 | |
| Net cash flow | 1 | 0 | -0 | 10 |
| Free cash flow | 3 | -7 | -4 | -5 |
| CFO / Operating profit % | 160.8% | 76.6% | — | 20.2% |