Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 99 | 181 | 134 | 136 | |
| COGS | 88 | 174 | 127 | 129 |
| Gross profit | 10 | 7 | 7 | 7 |
| 3 | 3 | 3 | 3 | |
| 7 | 4 | 4 | 4 | |
| OPM % | 7.2% | 2.2% | 2.9% | 3.3% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 |
| 6 | 11 | 6 | 7 | |
| Profit before tax | 13 | 14 | 10 | 11 |
| Tax | 3 | 4 | 3 | 3 |
| Tax % | 26.8% | 26.4% | 28.2% | 25.9% |
| 9 | 11 | 7 | 8 | |
| PAT margin % | 9.5% | 5.8% | 5.2% | 6% |
| EPS (₹) | 2 | 1.5 | 1 | 1.2 |
| EPS adjusted (₹) | 1.4 | 1.5 | 1 | 1.2 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 46 | 69 | 69 | 69 |
| Reserves | 24 | 17 | 41 | 52 |
| 0 | 0 | 0 | 0 | |
| 4 | 10 | 3 | 6 | |
| Total equity & liabilities | 74 | 95 | 112 | 127 |
| 0 | 0 | 1 | 3 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 12 | 41 | 41 | 48 |
| 61 | 55 | 70 | 76 | |
| Total assets | 74 | 95 | 112 | 127 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -16 | 17 | -23 | 5 | |
| -3 | -17 | 5 | -8 | |
| -2 | -1 | 18 | 3 | |
| Net cash flow | -21 | -1 | 0 | -0 |
| Free cash flow | -16 | 17 | -24 | 3 |
| CFO / Operating profit % | -226.3% | 408.4% | -595.9% | 108.8% |