Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 143 | 144 | 150 | 151 | |
| COGS | 121 | 118 | 126 | 128 |
| Gross profit | 23 | 26 | 25 | 22 |
| 26 | 24 | 25 | 22 | |
| -3 | 1 | -0 | 1 | |
| OPM % | -2.1% | 0.9% | -0.3% | 0.5% |
| Depreciation | 3 | 3 | 3 | 2 |
| Interest | 2 | 3 | 5 | 4 |
| 1 | 5 | 9 | 5 | |
| Profit before tax | -7 | -0 | 0 | -1 |
| Tax | -1 | -0 | -0 | 0 |
| Tax % | -14.3% | -20.6% | -35.3% | 69% |
| -6 | -0 | 0 | -1 | |
| PAT margin % | -4.1% | -0.2% | 0.3% | -0.8% |
| EPS (₹) | -3.4 | -0.2 | -2.8 | -1.1 |
| EPS adjusted (₹) | -3.4 | -0.2 | 0.3 | -0.7 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 17 | 17 | 17 | 17 |
| Reserves | 31 | 46 | 46 | 44 |
| 42 | 50 | 47 | 43 | |
| 8 | 7 | 10 | 8 | |
| Total equity & liabilities | 98 | 120 | 119 | 112 |
| 24 | 35 | 39 | 42 | |
| CWIP | 3 | 4 | 6 | 2 |
| Investments | 0 | 0 | 0 | 0 |
| 71 | 82 | 74 | 67 | |
| Total assets | 98 | 120 | 119 | 112 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 5 | -8 | 9 | 6 | |
| -2 | -1 | -5 | -0 | |
| -3 | 10 | -5 | -6 | |
| Net cash flow | 0 | 1 | -0 | -0 |
| Free cash flow | 3 | -9 | -3 | 6 |
| CFO / Operating profit % | — | -641.2% | — | 788.5% |