Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 187 | 240 | 158 | 216 | |
| COGS | 170 | 229 | 136 | 183 |
| Gross profit | 17 | 11 | 23 | 33 |
| 4 | 4 | 7 | 16 | |
| 13 | 7 | 16 | 17 | |
| OPM % | 6.8% | 2.9% | 9.9% | 7.9% |
| Depreciation | 0 | 0 | 2 | 4 |
| Interest | 0 | 0 | 2 | 2 |
| 6 | 6 | 9 | 11 | |
| Profit before tax | 18 | 12 | 22 | 22 |
| Tax | 3 | 4 | 5 | 5 |
| Tax % | 18.5% | 30.7% | 24.4% | 23.7% |
| 15 | 9 | 16 | 16 | |
| PAT margin % | 8% | 3.6% | 10.3% | 7.6% |
| EPS (₹) | 2.7 | 1.1 | 2.1 | 2.1 |
| EPS adjusted (₹) | 1.8 | 1.1 | 2.1 | 2.1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 46 | 69 | 69 | 69 |
| Reserves | 27 | 17 | 49 | 65 |
| Minority interest | 8 | 6 | 8 | 13 |
| 0 | 13 | 13 | 33 | |
| 9 | 9 | 6 | 18 | |
| Total equity & liabilities | 90 | 115 | 144 | 198 |
| 0 | 12 | 16 | 42 | |
| CWIP | 0 | 3 | 3 | 8 |
| Investments | 7 | 13 | 11 | 0 |
| 83 | 86 | 114 | 148 | |
| Total assets | 90 | 115 | 144 | 198 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -17 | -11 | -19 | 18 | |
| -3 | 11 | -1 | -16 | |
| -2 | 5 | 16 | 0 | |
| Net cash flow | -22 | 4 | -3 | 3 |
| Free cash flow | -17 | -12 | -23 | 1 |
| CFO / Operating profit % | -134.5% | -157.5% | -119.5% | 107.2% |
As reported in NSE results XBRL. Segment result is before tax and finance costs.
Latest reported period · 31 Mar 2024 · ₹ crore
| Segment | Revenue | Result | Assets | Liabilities |
|---|---|---|---|---|
| Domestic | 181.24 | 9.78 | — | 22.77 |
| Overseas | 58.85 | 2.79 | — | 0 |
₹ crore by fiscal year