Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 15 | 20 | 34 | 23 | 26 | 24 | |
| COGS | 6 | 10 | 14 | 13 | 14 | 12 |
| Gross profit | 8 | 9 | 20 | 9 | 12 | 11 |
| 5 | 4 | 8 | 7 | 10 | 9 | |
| 3 | 5 | 12 | 3 | 2 | 2 | |
| OPM % | 20.1% | 27.5% | 36.3% | 11.4% | 8.9% | 7.8% |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 |
| 1 | 2 | 2 | 2 | 3 | 3 | |
| Profit before tax | 3 | 6 | 12 | 3 | 3 | 2 |
| Tax | 0 | 1 | 3 | 1 | 1 | 1 |
| Tax % | 15.8% | 19.2% | 21.2% | 29.5% | 27.1% | 30.4% |
| 2 | 4 | 10 | 2 | 2 | 2 | |
| PAT margin % | 14.2% | 20.8% | 28.3% | 9.1% | 8.6% | 6.7% |
| EPS (₹) | 3.7 | 4 | 0.7 | — | — | 0.1 |
| EPS adjusted (₹) | — | — | 0.7 | 0.1 | 0.2 | 0.1 |
| Annual report | Annual report for Mar 2021 | 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 | — | — | 15 | 15 | 15 | 18 |
| Reserves | — | — | — | 18 | 19 | 23 |
| Minority interest | — | — | — | 4 | 4 | 5 |
| — | — | — | 24 | 15 | 7 | |
| 35 | 53 | — | 12 | 17 | 14 | |
| Total equity & liabilities | 35 | 53 | — | 73 | 70 | 67 |
| — | — | 16 | 18 | 17 | 28 | |
| CWIP | — | — | — | — | — | 0 |
| Investments | 4 | 7 | — | 10 | 10 | 0 |
| 31 | 46 | — | 45 | 43 | 38 | |
| Total assets | 35 | 53 | — | 73 | 70 | 67 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -5 | -7 | 19 | -4 | |
| 0 | -14 | -2 | -5 | |
| 1 | 22 | -17 | 10 | |
| Net cash flow | -3 | 1 | -1 | 1 |
| Free cash flow | -8 | -10 | 17 | -6 |
| CFO / Operating profit % | -42% | -286.4% | 803% | -203.3% |