Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 64 | 67 | 72 | 85 | |
| COGS | 61 | 64 | 66 | 80 |
| Gross profit | 2 | 3 | 6 | 5 |
| 2 | 2 | 3 | 2 | |
| 1 | 1 | 3 | 2 | |
| OPM % | 1% | 1.4% | 4% | 2.8% |
| Depreciation | 0 | 0 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 |
| 0 | 2 | 1 | 0 | |
| Profit before tax | 1 | 2 | 3 | 2 |
| Tax | 0 | 0 | 0 | 0 |
| Tax % | 23.2% | 20.8% | 17% | 29% |
| 1 | 2 | 2 | 1 | |
| PAT margin % | 0.8% | 2.6% | 3.2% | 1.3% |
| EPS (₹) | 0.2 | 0.1 | 0.1 | 0 |
| EPS adjusted (₹) | 0 | 0.1 | 0.1 | 0 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 30 | 30 | 44 | 44 |
| Reserves | 1 | 3 | 13 | 13 |
| Minority interest | 0 | 0 | — | — |
| 0 | 1 | 4 | 2 | |
| 3 | 4 | 5 | 8 | |
| Total equity & liabilities | 34 | 38 | 67 | 67 |
| 1 | 2 | 14 | 13 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 10 | 10 | 13 | 11 |
| 23 | 26 | 40 | 44 | |
| Total assets | 34 | 38 | 67 | 67 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -9 | -2 | -3 | 12 | |
| -4 | 1 | -17 | -14 | |
| 15 | -0 | 24 | -3 | |
| Net cash flow | 2 | -1 | 4 | -4 |
| Free cash flow | -10 | -3 | -16 | 12 |
| CFO / Operating profit % | — | -225.3% | -106.2% | 501.7% |