Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 60 | 80 | 81 | 81 | 85 | 106 | |
| COGS | 53 | 71 | 72 | 72 | 74 | 92 |
| Gross profit | 6 | 8 | 8 | 9 | 11 | 14 |
| 3 | 4 | 5 | 6 | 8 | 11 | |
| Operating profit (EBITDA) | 4 | 4 | 3 | 3 | 3 | 3 |
| OPM % | 6.2% | 5.2% | 4.1% | 3.9% | 3.5% | 3% |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 3 |
| Interest | 2 | 2 | 2 | 2 | 2 | 3 |
| 0 | 0 | 0 | 0 | 0 | 4 | |
| Profit before tax | 1 | 2 | 1 | 1 | 0 | 1 |
| Tax | 0 | 1 | 0 | 0 | -0 | 0 |
| Tax % | 18.8% | 31.9% | 25.9% | 19.6% | -19.4% | 0% |
| 1 | 1 | 0 | 0 | 0 | 1 | |
| PAT margin % | 1.6% | 1.4% | 0.5% | 0.5% | 0.4% | 0.9% |
| EPS (₹) | 1.8 | 2 | 0.8 | 0.4 | 0.3 | 0.7 |
| EPS adjusted (₹) | 1.8 | 2 | 0.8 | 0.4 | 0.3 | — |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 5 | 5 | 5 | 11 | 13 | — |
| Reserves | 22 | 23 | 24 | 47 | 57 | — |
| 31 | 33 | 38 | 25 | 21 | — | |
| 10 | 10 | 12 | 12 | 15 | 115 | |
| Total equity & liabilities | 68 | 72 | 79 | 96 | 105 | 115 |
| 6 | 5 | 5 | 4 | 52 | 50 | |
| CWIP | 17 | 19 | 20 | — | — | — |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 |
| 44 | 47 | 53 | 90 | 52 | 65 | |
| Total assets | 68 | 72 | 79 | 96 | 105 | 115 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -1 | 2 | -2 | 3 | 5 | 4 | |
| -2 | -1 | -1 | -16 | -13 | -3 | |
| 2 | -1 | 3 | 14 | 7 | -1 | |
| Net cash flow | -0 | 0 | -0 | 2 | -2 | -0 |
| Free cash flow | -2 | 0 | -2 | 3 | -8 | 4 |
| CFO / Operating profit % | -14.6% | 52.5% | -49.4% | 99.7% | 158.5% | 141.8% |