Consolidated figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 554 | 642 | |
| COGS | 486 | 569 |
| Gross profit | 68 | 73 |
| 43 | 41 | |
| 25 | 33 | |
| OPM % | 4.5% | 5.1% |
| Depreciation | 5 | 5 |
| Interest | 16 | 18 |
| 9 | 3 | |
| Profit before tax | 13 | 13 |
| Tax | 4 | 4 |
| Tax % | 27.6% | 28.2% |
| 10 | 9 | |
| PAT margin % | 1.7% | 1.4% |
| EPS (₹) | 0.3 | 0.2 |
| EPS adjusted (₹) | 0.2 | 0.2 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 90 | 90 |
| Reserves | 56 | 56 |
| Minority interest | — | 0 |
| 148 | 167 | |
| 91 | 99 | |
| Total equity & liabilities | 385 | 412 |
| 77 | 61 | |
| CWIP | 0 | 0 |
| Investments | 2 | 0 |
| 305 | 350 | |
| Total assets | 385 | 412 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -18 | -4 | |
| -36 | 2 | |
| 54 | 1 | |
| Net cash flow | 0 | -0 |
| Free cash flow | -22 | -5 |
| CFO / Operating profit % | -69.5% | -12% |