Standalone figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 28 | 39 | 38 | 44 | 52 | |
| COGS | 17 | 25 | 24 | 27 | 36 |
| Gross profit | 11 | 14 | 14 | 17 | 16 |
| 6 | 8 | 8 | 9 | 9 | |
| Operating profit (EBITDA) | 5 | 6 | 6 | 8 | 7 |
| OPM % | 17% | 16.1% | 15.1% | 19% | 13.2% |
| Depreciation | 0 | 1 | 1 | 1 | 2 |
| Interest | 0 | 0 | 0 | 1 | 1 |
| 0 | 0 | 0 | 0 | 1 | |
| Profit before tax | 4 | 6 | 5 | 7 | 5 |
| Tax | 1 | 1 | 1 | 2 | 1 |
| Tax % | 27.4% | 24.5% | 26.1% | 26.2% | 26.4% |
| 3 | 4 | 3 | 5 | 4 | |
| PAT margin % | 10.7% | 11.1% | 9.1% | 11% | 6.9% |
| EPS (₹) | 5.2 | 5.7 | 2.3 | 3.2 | 2.4 |
| EPS adjusted (₹) | — | 2.9 | 2.3 | 3.2 | — |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | — | 8 | 15 | 15 | — |
| Reserves | — | 20 | 16 | 21 | — |
| — | 3 | 6 | 8 | — | |
| 30 | 5 | 4 | 6 | 71 | |
| Total equity & liabilities | 30 | 35 | 41 | 50 | 71 |
| — | 0 | 0 | 0 | 24 | |
| CWIP | — | 6 | 2 | 0 | — |
| Investments | 0 | 0 | 0 | 2 | 23 |
| 30 | 29 | 38 | 48 | 25 | |
| Total assets | 30 | 35 | 41 | 50 | 71 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -2 | 3 | 4 | 3 | 5 | |
| -4 | -4 | -10 | -5 | -23 | |
| 10 | 1 | 2 | 1 | 18 | |
| Net cash flow | 4 | -0 | -3 | 0 | 0 |
| Free cash flow | -6 | -1 | -6 | 1 | 3 |
| CFO / Operating profit % | -34.3% | 40.6% | 64.4% | 41.4% | 72.5% |