Consolidated figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 64 | 80 | 117 | |
| COGS | 45 | 60 | 89 |
| Gross profit | 19 | 20 | 27 |
| 14 | 16 | 21 | |
| 5 | 4 | 7 | |
| OPM % | 7.8% | 5.5% | 5.6% |
| Depreciation | 1 | 1 | 1 |
| Interest | 2 | 2 | 1 |
| 0 | 0 | -0 | |
| Profit before tax | 2 | 3 | 5 |
| Tax | 1 | 1 | 1 |
| Tax % | 26.1% | 29.3% | 25.4% |
| 1 | 2 | 4 | |
| PAT margin % | 2.3% | 2.3% | 3.1% |
| EPS (₹) | 0.3 | 0.3 | 0.6 |
| EPS adjusted (₹) | 0.3 | 0.3 | 0.6 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 12 | 12 | 12 |
| Reserves | 7 | 9 | 12 |
| Minority interest | 0 | — | — |
| 17 | 9 | 22 | |
| 14 | 17 | 37 | |
| Total equity & liabilities | 49 | 46 | 83 |
| 9 | 9 | 9 | |
| CWIP | 0 | — | — |
| Investments | 0 | 0 | 0 |
| 40 | 37 | 74 | |
| Total assets | 49 | 46 | 83 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1 | 10 | -11 | |
| -3 | -0 | -1 | |
| 3 | -10 | 12 | |
| Net cash flow | 0 | -0 | 0 |
| Free cash flow | -3 | 10 | -12 |
| CFO / Operating profit % | 11.3% | 227.5% | -170.6% |