Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 34 | 13 | 26 | 31 | 37 | 39 | |
| COGS | 31 | 12 | 22 | 24 | 29 | 31 |
| Gross profit | 3 | 0 | 4 | 7 | 8 | 8 |
| 2 | 2 | 3 | 4 | 5 | 6 | |
| Operating profit (EBITDA) | 1 | -1 | 1 | 3 | 3 | 3 |
| OPM % | 3% | -10.9% | 3.1% | 9.7% | 7.1% | 6.6% |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 |
| Interest | 3 | 2 | 3 | 3 | 2 | 1 |
| 0 | 2 | 3 | 2 | 2 | 2 | |
| Profit before tax | -2 | -2 | 1 | 2 | 2 | 2 |
| Tax | -0 | 0 | 0 | -0 | 1 | 1 |
| Tax % | -1.6% | 3.9% | 7.9% | -12.4% | 30.5% | 24.6% |
| -2 | -2 | 1 | 2 | 1 | 2 | |
| PAT margin % | -5.6% | -12.5% | 4.9% | 5.6% | 3.8% | 4% |
| EPS (₹) | -1.8 | -1.5 | 1 | 0 | 1 | 1.1 |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | — | — | — | — | — | — |
| Reserves | — | — | — | — | — | — |
| Borrowings | — | — | — | — | — | — |
| 51 | 53 | 67 | 70 | 78 | 82 | |
| Total equity & liabilities | 51 | 53 | 67 | 70 | 78 | 82 |
| Fixed assets | — | — | — | — | 4 | 3 |
| CWIP | — | — | — | — | — | — |
| Investments | 3 | 3 | 3 | 3 | 1 | 1 |
| 49 | 49 | 64 | 66 | 74 | 78 | |
| Total assets | 51 | 53 | 67 | 70 | 78 | 82 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -3 | -8 | 1 | -1 | 8 | 0 | |
| 0 | 0 | 3 | -0 | 2 | -0 | |
| 2 | 7 | 2 | 1 | -10 | -0 | |
| Net cash flow | -1 | -0 | 6 | -0 | 0 | 0 |
| Free cash flow | -3 | -8 | -2 | -1 | 7 | 0 |
| CFO / Operating profit % | -259% | — | 169.1% | -28.2% | 291.6% | 8.9% |