Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 45 | 44 | 70 | 111 | |
| COGS | 17 | 22 | 39 | 86 |
| Gross profit | 28 | 22 | 31 | 25 |
| 25 | 18 | 23 | 18 | |
| 3 | 4 | 8 | 8 | |
| OPM % | 6.8% | 8.5% | 11.9% | 6.8% |
| Depreciation | 1 | 1 | 2 | 2 |
| Interest | 2 | 2 | 3 | 3 |
| 1 | 0 | 1 | 0 | |
| Profit before tax | 0 | 1 | 5 | 3 |
| Tax | 0 | 0 | 1 | 1 |
| Tax % | 21.4% | 10.9% | 27.8% | 32.5% |
| 0 | 0 | 4 | 2 | |
| PAT margin % | 0.3% | 1.1% | 5.1% | 1.7% |
| EPS (₹) | 0.2 | 0.5 | 4.6 | 1 |
| EPS adjusted (₹) | 0.1 | — | 2.1 | 1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 11 | — | 17 | 19 |
| Reserves | 17 | — | 34 | 46 |
| 9 | — | 20 | 26 | |
| 6 | 60 | 17 | 29 | |
| Total equity & liabilities | 43 | 60 | 87 | 120 |
| 2 | — | 2 | 0 | |
| CWIP | 0 | — | 0 | 0 |
| Investments | 4 | 0 | 5 | 0 |
| 38 | 60 | 80 | 120 | |
| Total assets | 43 | 60 | 87 | 120 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -4 | -7 | -18 | -14 | |
| -1 | -5 | -0 | -1 | |
| 9 | 9 | 19 | 15 | |
| Net cash flow | 3 | -3 | 0 | 0 |
| Free cash flow | -5 | -8 | -19 | -15 |
| CFO / Operating profit % | -145.9% | -183.9% | -217.5% | -183.5% |