Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 86 | 65 | 57 | 65 | |
| COGS | 70 | 46 | 40 | 47 |
| Gross profit | 16 | 18 | 17 | 18 |
| 11 | 11 | 12 | 14 | |
| 5 | 7 | 4 | 4 | |
| OPM % | 6% | 11% | 7.5% | 5.6% |
| Depreciation | 0 | 0 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 |
| 1 | 2 | 2 | 2 | |
| Profit before tax | 6 | 8 | 5 | 4 |
| Tax | 2 | 2 | 1 | 1 |
| Tax % | 27.7% | 25.4% | 26.8% | 30% |
| 4 | 6 | 4 | 3 | |
| PAT margin % | 5.1% | 9.7% | 6.8% | 4.7% |
| EPS (₹) | 5.7 | 1.6 | 1 | 0.8 |
| EPS adjusted (₹) | 1.1 | 1.6 | 1 | 0.8 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 8 | 8 | 8 | 8 |
| Reserves | 35 | 42 | 46 | 49 |
| Minority interest | 0 | 1 | 1 | 1 |
| 1 | 0 | 1 | 11 | |
| 10 | 9 | 8 | 8 | |
| Total equity & liabilities | 54 | 60 | 64 | 76 |
| 3 | 6 | 7 | 9 | |
| CWIP | 0 | — | 0 | 0 |
| Investments | 2 | 5 | 5 | 4 |
| 48 | 49 | 52 | 64 | |
| Total assets | 54 | 60 | 64 | 76 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 5 | 9 | 3 | -4 | |
| 1 | -6 | -6 | -5 | |
| -1 | -1 | 0 | 10 | |
| Net cash flow | 5 | 1 | -3 | 1 |
| Free cash flow | 4 | 6 | 0 | -7 |
| CFO / Operating profit % | 103.9% | 129.3% | 64.9% | -106.6% |