Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 30 | 33 | 44 | 47 | 62 | 84 | |
| COGS | 14 | 14 | 18 | 17 | 26 | 32 |
| Gross profit | 16 | 19 | 26 | 30 | 36 | 52 |
| 14 | 21 | 27 | 30 | 33 | 49 | |
| 2 | -2 | -0 | 0 | 3 | 3 | |
| OPM % | 5.1% | -6.8% | -0.7% | 0.6% | 4.7% | 3.4% |
| Depreciation | 2 | 3 | 3 | 3 | 3 | 3 |
| Interest | 1 | 1 | 1 | 2 | 2 | 3 |
| 5 | 9 | 1 | 4 | 5 | 1 | |
| Profit before tax | 3 | 3 | -4 | -1 | 3 | -2 |
| Tax | 0 | 1 | 0 | 0 | 0 | 0 |
| Tax % | 3.3% | 17.7% | 3.1% | 0% | 9.8% | 13.2% |
| 3 | 3 | -4 | -1 | 3 | -2 | |
| PAT margin % | 8.8% | 8% | -8.5% | -1.4% | 4.4% | -2.5% |
| EPS (₹) | 1.9 | 2.3 | — | — | 2.1 | -1.6 |
| EPS adjusted (₹) | 1.9 | 2.3 | -2.9 | -0.5 | 2.1 | -1.6 |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | — | 64 | 67 | 68 | 69 | 72 | 70 |
| Minority interest | — | 2 | — | 2 | 1 | 10 | 11 |
| — | 12 | 11 | 13 | 16 | 17 | 23 | |
| — | 8 | 8 | 8 | 10 | 12 | 25 | |
| Total equity & liabilities | — | 101 | 99 | 104 | 109 | 124 | 143 |
| 42 | 44 | 49 | 56 | 56 | 56 | 56 | |
| CWIP | — | 0 | 0 | 0 | 0 | 1 | 1 |
| Investments | — | 23 | 23 | 22 | 22 | 24 | 19 |
| — | 34 | 27 | 26 | 32 | 44 | 67 | |
| Total assets | — | 101 | 99 | 104 | 109 | 124 | 143 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -4 | 3 | 2 | -4 | -9 | -3 | |
| 3 | -1 | -2 | 4 | -0 | 0 | |
| 0 | -2 | -0 | 1 | 8 | 4 | |
| Net cash flow | -0 | -0 | 0 | 1 | -1 | 2 |
| Free cash flow | -7 | -1 | -1 | -6 | -13 | -7 |
| CFO / Operating profit % | -242.8% | — | — | — | -311.6% | -106.4% |