Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 46 | 100 | 77 | 46 | |
| COGS | 25 | 58 | 37 | 19 |
| Gross profit | 21 | 42 | 39 | 27 |
| 18 | 24 | 30 | 24 | |
| 4 | 18 | 9 | 4 | |
| OPM % | 7.7% | 18.3% | 12.3% | 7.6% |
| Depreciation | 4 | 3 | 4 | 4 |
| Interest | 0 | 0 | 0 | 0 |
| 0 | 1 | 1 | 1 | |
| Profit before tax | -0 | 16 | 7 | 1 |
| Tax | 0 | 4 | 2 | 0 |
| Tax % | 105.6% | 24.5% | 27% | 24.8% |
| -0 | 12 | 5 | 1 | |
| PAT margin % | -0.8% | 12% | 6.3% | 2.3% |
| EPS (₹) | -0.4 | 11.7 | 4.7 | 1 |
| EPS adjusted (₹) | -0.4 | 11.8 | 4.7 | 1 |
| — | 12.8% | 31.8% | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 10 |
| Reserves | 57 | 69 | 73 | 72 |
| Minority interest | — | — | — | 0 |
| 3 | 0 | 0 | 0 | |
| 9 | 11 | 10 | 11 | |
| Total equity & liabilities | 80 | 91 | 93 | 93 |
| 34 | 32 | 35 | 37 | |
| CWIP | 0 | 0 | 0 | — |
| Investments | 2 | 12 | 19 | 8 |
| 45 | 46 | 39 | 48 | |
| Total assets | 80 | 91 | 93 | 93 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1 | 18 | 14 | -3 | |
| 1 | -13 | -12 | 6 | |
| -1 | -3 | -2 | -2 | |
| Net cash flow | 0 | 2 | -0 | 1 |
| Free cash flow | -0 | 15 | 8 | -9 |
| CFO / Operating profit % | 20.1% | 97.1% | 150.6% | -97.2% |