Standalone figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 50 | 61 | 62 | 65 | |
| COGS | 35 | 45 | 41 | 42 |
| Gross profit | 14 | 17 | 20 | 23 |
| 10 | 13 | 14 | 17 | |
| 5 | 4 | 6 | 6 | |
| OPM % | 9.7% | 6.7% | 10.3% | 9.8% |
| Depreciation | 1 | 1 | 1 | 1 |
| Interest | 0 | 1 | 0 | 1 |
| 0 | 3 | 1 | 1 | |
| Profit before tax | 4 | 6 | 6 | 6 |
| Tax | 1 | 2 | 2 | 1 |
| Tax % | 28.6% | 32.8% | 29.3% | 18.9% |
| 3 | 4 | 4 | 5 | |
| PAT margin % | 5.8% | 6.6% | 6.9% | 7.9% |
| EPS (₹) | 1.7 | 2.4 | 2.4 | 0.1 |
| EPS adjusted (₹) | 0.1 | 0.1 | 0.1 | 0.1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 17 | 17 | 22 | 44 |
| Reserves | 7 | 11 | 60 | 43 |
| 9 | 6 | 4 | 12 | |
| 13 | 18 | 23 | 17 | |
| Total equity & liabilities | 46 | 52 | 108 | 115 |
| 5 | 4 | 13 | 15 | |
| CWIP | — | 0 | 0 | 0 |
| Investments | 0 | 1 | 8 | 6 |
| 41 | 46 | 87 | 95 | |
| Total assets | 46 | 52 | 108 | 115 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -4 | 2 | -31 | -7 | |
| -2 | 1 | -16 | 1 | |
| 6 | -3 | 47 | 7 | |
| Net cash flow | 0 | -0 | 0 | 0 |
| Free cash flow | -6 | 1 | -41 | -10 |
| CFO / Operating profit % | -83.9% | 53.6% | -489.5% | -115.1% |