Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 106 | 104 | 107 | 105 | 81 | 105 | |
| COGS | 88 | 93 | 96 | 95 | 72 | 100 |
| Gross profit | 18 | 11 | 10 | 10 | 9 | 5 |
| 9 | 8 | 7 | 6 | 4 | 5 | |
| 9 | 4 | 3 | 4 | 5 | -0 | |
| OPM % | 8.8% | 3.6% | 2.8% | 4.1% | 5.7% | -0.1% |
| Depreciation | 0 | 0 | 0 | 0 | 1 | 1 |
| Interest | 2 | 2 | 2 | 2 | 2 | 1 |
| 0 | 0 | 0 | 0 | 0 | 6 | |
| Profit before tax | 8 | 2 | 1 | 2 | 2 | 5 |
| Tax | 2 | 0 | 1 | 1 | 1 | 1 |
| Tax % | 27.3% | 24.5% | 56% | 25.9% | 26.6% | 31.2% |
| 5 | 1 | 0 | 1 | 2 | 3 | |
| PAT margin % | 5.2% | 1.4% | 0.4% | 1.4% | 2% | 3% |
| EPS (₹) | 6.8 | 1.5 | 0 | 0.1 | 0.1 | 0.1 |
| EPS adjusted (₹) | 0.3 | 0.1 | 0 | 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 | 22 | 24 | 26 | 29 | 22 | 33 |
| Minority interest | — | — | — | — | — | — | 0 |
| 18 | 19 | 24 | 23 | 42 | 14 | 6 | |
| 14 | 11 | 9 | 11 | 17 | 9 | 6 | |
| Total equity & liabilities | 50 | 61 | 68 | 69 | 97 | 65 | 96 |
| 3 | 3 | 3 | 4 | 4 | 3 | 1 | |
| CWIP | — | — | — | — | — | — | — |
| Investments | 0 | 11 | 12 | 14 | 14 | 15 | 18 |
| 46 | 47 | 52 | 52 | 79 | 46 | 77 | |
| Total assets | 50 | 61 | 68 | 69 | 97 | 65 | 96 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | 2 | 4 | 3 | 10 | -33 | |
| -10 | -1 | -1 | 1 | -1 | 5 | |
| 5 | -2 | -3 | 17 | -30 | 28 | |
| Net cash flow | 0 | -0 | 0 | 21 | -21 | 0 |
| Free cash flow | 4 | 2 | 4 | 2 | 10 | -33 |
| CFO / Operating profit % | 48.2% | 65% | 146.2% | 72.9% | 218.3% | — |