Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 168 | 204 | 172 | 164 | 132 | 262 | |
| COGS | 131 | 183 | 154 | 148 | 117 | 252 |
| Gross profit | 36 | 21 | 18 | 16 | 16 | 10 |
| 21 | 12 | 12 | 8 | 8 | 10 | |
| 15 | 9 | 6 | 8 | 8 | -0 | |
| OPM % | 9% | 4.4% | 3.5% | 5% | 5.9% | -0.1% |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 4 | 4 | 4 | 4 | 3 | 2 |
| 0 | 0 | 0 | 0 | 0 | 10 | |
| Profit before tax | 11 | 5 | 2 | 3 | 4 | 7 |
| Tax | 3 | 1 | 1 | 1 | 1 | 2 |
| Tax % | 28.5% | 21.5% | 43.6% | 26.3% | 26.9% | 31.2% |
| 8 | 4 | 1 | 2 | 3 | 4 | |
| PAT margin % | 4.7% | 1.8% | 0.5% | 1.5% | 2.2% | 1.7% |
| EPS (₹) | 9.7 | 0.4 | 0.1 | 0.1 | 0.2 | 0.1 |
| EPS adjusted (₹) | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 3 | 10 | 10 | 10 | 10 | 20 | 51 |
| Reserves | 15 | 21 | 24 | 25 | 27 | 20 | 30 |
| Minority interest | 8 | 1 | 2 | 0 | — | 0 | 0 |
| 35 | 39 | 44 | 41 | 78 | 32 | 21 | |
| 32 | 25 | 22 | 24 | 34 | 18 | 17 | |
| Total equity & liabilities | 92 | 96 | 101 | 100 | 149 | 90 | 119 |
| 6 | 6 | 7 | 7 | 6 | 6 | 3 | |
| CWIP | — | — | — | — | — | — | 1 |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 86 | 89 | 94 | 92 | 142 | 84 | 115 | |
| Total assets | 92 | 96 | 101 | 100 | 149 | 90 | 119 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | 8 | 5 | 3 | 15 | -27 | |
| -10 | -1 | -1 | -1 | -0 | 4 | |
| 5 | -5 | -6 | 33 | -50 | 23 | |
| Net cash flow | 1 | 1 | -2 | 35 | -36 | 0 |
| Free cash flow | 5 | 6 | 4 | 3 | 15 | -27 |
| CFO / Operating profit % | 33.1% | 84.4% | 85.2% | 40.7% | 191.4% | — |