Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 25 | 9 | 19 | 29 | 17 | 21 | |
| COGS | 12 | 1 | 10 | 19 | 13 | 13 |
| Gross profit | 13 | 8 | 9 | 10 | 4 | 8 |
| 3 | 3 | 3 | 6 | 5 | 7 | |
| Operating profit (EBITDA) | 10 | 6 | 6 | 5 | -1 | 1 |
| OPM % | 38.9% | 62.4% | 31.7% | 16.5% | -6.9% | 5.9% |
| Depreciation | 2 | 4 | 4 | 3 | 1 | 1 |
| Interest | 1 | 1 | 2 | 2 | 1 | 1 |
| 0 | 0 | 0 | -4 | 0 | 0 | |
| Profit before tax | 7 | 0 | 1 | -4 | -3 | -0 |
| Tax | 1 | 0 | -0 | -0 | -0 | -0 |
| Tax % | 20.8% | 92.3% | -4% | -7.4% | -3% | -6.7% |
| 6 | 0 | 1 | -4 | -3 | -0 | |
| PAT margin % | 22.7% | 0.1% | 2.7% | -12.2% | -17% | -1.4% |
| EPS (₹) | 6.4 | — | — | — | -1.8 | -0.2 |
| EPS adjusted (₹) | 5 | 0 | 0.5 | -1 | — | — |
| 3.1% | — | — | — | — | — | |
| 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 | 11 | 11 | 11 | 34 | — | — |
| Reserves | 25 | 24 | 21 | 22 | — | — |
| 8 | 24 | 22 | 11 | — | — | |
| 7 | 5 | 4 | 3 | 61 | 71 | |
| Total equity & liabilities | 51 | 64 | 59 | 70 | 61 | 71 |
| 14 | 22 | 21 | 20 | 4 | 3 | |
| CWIP | — | — | — | — | — | — |
| Investments | 2 | 2 | 1 | 1 | 0 | 0 |
| 35 | 40 | 37 | 49 | 57 | 68 | |
| Total assets | 51 | 64 | 59 | 70 | 61 | 71 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 8 | -5 | 4 | -11 | -24 | 2 | |
| -8 | -12 | 0 | -4 | -0 | -0 | |
| 2 | 15 | -5 | 15 | 24 | -2 | |
| Net cash flow | 2 | -2 | 0 | 0 | 0 | -0 |
| Free cash flow | 0 | -17 | 4 | -15 | -24 | 2 |
| CFO / Operating profit % | 83.7% | -85.9% | 73.2% | -236.3% | — | 193.5% |