Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 114 | 101 | 97 | 111 | |
| COGS | 106 | 94 | 90 | 98 |
| Gross profit | 9 | 7 | 7 | 13 |
| 4 | 4 | 4 | 8 | |
| 5 | 3 | 3 | 5 | |
| OPM % | 3.9% | 2.7% | 3.4% | 4.3% |
| Depreciation | 0 | 0 | 0 | 1 |
| Interest | 1 | 2 | 1 | 2 |
| 3 | 2 | 2 | 1 | |
| Profit before tax | 6 | 3 | 4 | 4 |
| Tax | 2 | 1 | 1 | 1 |
| Tax % | 27.7% | 30.7% | 28.6% | 27.4% |
| 4 | 2 | 3 | 3 | |
| PAT margin % | 3.9% | 2% | 2.9% | 2.7% |
| EPS (₹) | 2.9 | 0.2 | 0.3 | 0.3 |
| EPS adjusted (₹) | 0.5 | 0.2 | 0.3 | 0.3 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 15 | 18 | 18 | 18 |
| Reserves | 24 | 23 | 26 | 29 |
| Minority interest | — | 0 | — | 0 |
| 18 | 13 | 10 | 16 | |
| 40 | 17 | 14 | 22 | |
| Total equity & liabilities | 97 | 72 | 69 | 85 |
| 4 | 4 | 4 | 5 | |
| CWIP | 0 | 1 | 2 | 0 |
| Investments | 4 | 20 | 20 | 20 |
| 89 | 46 | 44 | 59 | |
| Total assets | 97 | 72 | 69 | 85 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -3 | 0 | -5 | -12 | |
| 8 | 3 | 8 | 8 | |
| -2 | -6 | -4 | 4 | |
| Net cash flow | 2 | -2 | -2 | 0 |
| Free cash flow | -4 | -1 | -6 | -13 |
| CFO / Operating profit % | -72.5% | 12.6% | -164.1% | -251.5% |