Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 78 | 112 | 97 | 116 | 233 | |
| COGS | 63 | 99 | 82 | 97 | 195 |
| Gross profit | 15 | 13 | 14 | 19 | 38 |
| 7 | 7 | 8 | 9 | 12 | |
| 8 | 6 | 6 | 11 | 26 | |
| OPM % | 10.2% | 5% | 6.4% | 9.2% | 10.9% |
| Depreciation | 1 | 1 | 1 | 1 | 1 |
| Interest | 3 | 4 | 4 | 3 | 3 |
| 2 | 1 | -0 | 1 | -1 | |
| Profit before tax | 5 | 2 | 1 | 8 | 21 |
| Tax | 1 | 0 | 0 | 2 | 5 |
| Tax % | 28.8% | 19.9% | 21.2% | 23.4% | 26% |
| 4 | 2 | 0 | 6 | 15 | |
| PAT margin % | 4.6% | 1.7% | 0.4% | 5.1% | 6.6% |
| EPS (₹) | 3 | 1.5 | 0.3 | 4.2 | 10 |
| EPS adjusted (₹) | — | 1.5 | 0.3 | 3.9 | 9.6 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 12 | 12 | 15 | 16 |
| Reserves | 25 | 25 | 55 | 93 |
| 34 | 32 | 20 | 25 | |
| 25 | 29 | 27 | 69 | |
| Total equity & liabilities | 96 | 98 | 117 | 202 |
| 9 | 9 | 10 | 12 | |
| CWIP | 0 | 0 | 0 | — |
| Investments | 4 | 4 | 4 | 4 |
| 82 | 84 | 103 | 186 | |
| Total assets | 96 | 98 | 117 | 202 |
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 1 | -3 | 8 | -13 | 0 | |
| 1 | -4 | -1 | 1 | -24 | |
| -3 | -9 | -7 | 22 | 19 | |
| Net cash flow | -1 | -16 | 1 | 10 | -4 |
| Free cash flow | -0 | -4 | 7 | -14 | 0 |
| CFO / Operating profit % | 7.2% | -57.7% | 132% | -120.4% | 1.7% |