Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 52 | 64 | 80 | 117 | |
| COGS | 40 | 45 | 60 | 89 |
| Gross profit | 12 | 19 | 20 | 27 |
| 9 | 14 | 16 | 21 | |
| 3 | 5 | 4 | 7 | |
| OPM % | 5.6% | 7.8% | 5.5% | 5.6% |
| Depreciation | 1 | 1 | 1 | 1 |
| Interest | 1 | 2 | 2 | 1 |
| 1 | 0 | 0 | -0 | |
| Profit before tax | 2 | 2 | 3 | 5 |
| Tax | 1 | 1 | 1 | 1 |
| Tax % | 28% | 26.1% | 29.3% | 25.4% |
| 1 | 2 | 2 | 4 | |
| PAT margin % | 2.5% | 2.4% | 2.3% | 3.1% |
| EPS (₹) | 0.2 | 0.3 | 0.3 | 0.6 |
| EPS adjusted (₹) | — | 0.3 | 0.3 | 0.6 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | — | 12 | 12 | 12 |
| Reserves | — | 7 | 9 | 12 |
| — | 17 | 9 | 22 | |
| 44 | 14 | 17 | 37 | |
| Total equity & liabilities | 44 | 49 | 46 | 83 |
| — | 9 | 9 | 9 | |
| CWIP | — | 0 | — | — |
| Investments | 2 | 0 | 0 | 0 |
| 42 | 40 | 37 | 74 | |
| Total assets | 44 | 49 | 46 | 83 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 3 | 1 | 10 | -11 | |
| -2 | -3 | -0 | -1 | |
| -1 | 3 | -10 | 12 | |
| Net cash flow | -0 | -0 | -0 | 0 |
| Free cash flow | 1 | -3 | 10 | -12 |
| CFO / Operating profit % | 99.3% | 11.3% | 227.5% | -170.6% |