Consolidated figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 62 | 65 | |
| COGS | 41 | 42 |
| Gross profit | 20 | 23 |
| 14 | 17 | |
| 6 | 6 | |
| OPM % | 10.3% | 9.8% |
| Depreciation | 1 | 1 |
| Interest | 0 | 1 |
| 1 | 1 | |
| Profit before tax | 6 | 6 |
| Tax | 2 | 1 |
| Tax % | 29.3% | 18.9% |
| 4 | 5 | |
| PAT margin % | 6.9% | 7.8% |
| EPS (₹) | 2.4 | 0.1 |
| EPS adjusted (₹) | 0.1 | 0.1 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 22 | 44 |
| Reserves | 60 | 43 |
| 4 | 12 | |
| 23 | 17 | |
| Total equity & liabilities | 108 | 115 |
| 13 | 15 | |
| CWIP | 0 | 0 |
| Investments | 8 | 6 |
| 87 | 95 | |
| Total assets | 108 | 115 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -31 | -7 | |
| -16 | 1 | |
| 47 | 7 | |
| Net cash flow | 0 | 0 |
| Free cash flow | -41 | -10 |
| CFO / Operating profit % | -489.5% | -115.3% |