Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 34 | 34 | 31 | 45 | |
| COGS | 23 | 29 | 30 | 30 |
| Gross profit | 11 | 6 | 1 | 14 |
| 8 | 9 | 8 | 9 | |
| 3 | -3 | -7 | 6 | |
| OPM % | 9.5% | -9.7% | -24.4% | 13% |
| Depreciation | 1 | 1 | 2 | 3 |
| Interest | 2 | 2 | 2 | 1 |
| 0 | 6 | 2 | 2 | |
| Profit before tax | 1 | -1 | -9 | 4 |
| Tax | 0 | 0 | -0 | 0 |
| Tax % | 34.8% | 9.8% | -1.8% | 10.6% |
| 0 | -1 | -9 | 4 | |
| PAT margin % | 1.3% | -1.6% | -30.4% | 7.9% |
| EPS (₹) | 0.5 | -0.2 | -1 | 0.2 |
| EPS adjusted (₹) | 0.1 | -0.1 | -1 | 0.2 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 10 | 18 | 31 |
| Reserves | 12 | 8 | 16 | 32 |
| 19 | 26 | 13 | 17 | |
| 8 | 7 | 7 | 8 | |
| Total equity & liabilities | 49 | 50 | 53 | 88 |
| 11 | 10 | 10 | 16 | |
| CWIP | 0 | 0 | — | — |
| Investments | 2 | 2 | 2 | 3 |
| 36 | 38 | 40 | 69 | |
| Total assets | 49 | 50 | 53 | 88 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 0 | -5 | -10 | -1 | |
| -5 | -2 | -0 | -27 | |
| 7 | 4 | 11 | 28 | |
| Net cash flow | 3 | -3 | 0 | 0 |
| Free cash flow | 0 | -5 | -11 | -10 |
| CFO / Operating profit % | 5.6% | — | — | -15.4% |