Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 49 | 45 | 70 | 113 | |
| COGS | 18 | 22 | 37 | 85 |
| Gross profit | 31 | 23 | 33 | 27 |
| 27 | 19 | 24 | 19 | |
| 4 | 4 | 9 | 9 | |
| OPM % | 8% | 9.5% | 13.1% | 7.7% |
| Depreciation | 2 | 2 | 2 | 2 |
| Interest | 3 | 3 | 3 | 4 |
| 1 | 1 | 1 | 0 | |
| Profit before tax | 0 | 1 | 5 | 3 |
| Tax | 0 | 0 | 1 | 1 |
| Tax % | 21.4% | 0% | 28.2% | 32.4% |
| 0 | 1 | 4 | 2 | |
| PAT margin % | 0.2% | 1.2% | 5.3% | 1.8% |
| EPS (₹) | 0.2 | 0.5 | 4.8 | 1 |
| EPS adjusted (₹) | 0.1 | — | 2.2 | 1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 11 | — | 17 | 19 |
| Reserves | 18 | — | 35 | 47 |
| Minority interest | 0 | — | 0 | — |
| 10 | — | 21 | 32 | |
| 9 | 70 | 20 | 30 | |
| Total equity & liabilities | 48 | 70 | 93 | 128 |
| 2 | — | 2 | 2 | |
| CWIP | 0 | — | 0 | 0 |
| Investments | 4 | 0 | 5 | 0 |
| 42 | 70 | 85 | 126 | |
| Total assets | 48 | 70 | 93 | 128 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -1 | -7 | -17 | -17 | |
| -3 | -5 | -1 | -1 | |
| 8 | 9 | 18 | 18 | |
| Net cash flow | 3 | -3 | 0 | 0 |
| Free cash flow | -2 | -13 | -18 | -18 |
| CFO / Operating profit % | -33.9% | -157.7% | -185.5% | -198.5% |