Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 196 | 181 | 144 | 89 | 101 | 117 | |
| COGS | 37 | 57 | 63 | 31 | 39 | 45 |
| Gross profit | 159 | 124 | 80 | 58 | 62 | 72 |
| 152 | 117 | 78 | 56 | 59 | 65 | |
| 7 | 7 | 2 | 2 | 3 | 7 | |
| OPM % | 3.6% | 3.7% | 1.4% | 2.7% | 2.7% | 5.9% |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 3 | 2 | 0 | 1 | 1 | 1 |
| 1 | 1 | 7 | -2 | 1 | 1 | |
| Profit before tax | 4 | 5 | 7 | -1 | 2 | 6 |
| Tax | 2 | 0 | -0 | -0 | -0 | -1 |
| Tax % | 51.7% | 1.7% | -1.8% | -10.3% | -3.3% | -8.7% |
| 2 | 5 | 7 | -1 | 2 | 6 | |
| PAT margin % | 1% | 2.5% | 5.2% | -1.3% | 1.9% | 5.3% |
| EPS (₹) | 3.9 | 2.9 | 3.6 | -0.5 | 0.6 | 2.5 |
| EPS adjusted (₹) | 1.5 | 2.9 | 3.5 | -0.5 | 0.8 | 2.5 |
| 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 | 13 | 16 | 21 | 21 | 24 | 25 |
| Reserves | 48 | 78 | 109 | 108 | 149 | 162 |
| Minority interest | — | — | — | 0 | 0 | 0 |
| 89 | 43 | 6 | 10 | 10 | 15 | |
| 82 | 83 | 76 | 58 | 53 | 59 | |
| Total equity & liabilities | 233 | 220 | 213 | 198 | 236 | 261 |
| 18 | 17 | 17 | 16 | 35 | 27 | |
| CWIP | — | — | 0 | 0 | 0 | 0 |
| Investments | 19 | 1 | 1 | 1 | 0 | 1 |
| 195 | 201 | 195 | 181 | 200 | 233 | |
| Total assets | 233 | 220 | 213 | 198 | 236 | 261 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 26 | 2 | 9 | -3 | -9 | 8 | |
| -2 | 18 | -1 | 0 | -27 | -7 | |
| -24 | -21 | -8 | 4 | 40 | 11 | |
| Net cash flow | 1 | -1 | 1 | 1 | 4 | 12 |
| Free cash flow | 24 | 2 | 9 | -3 | -15 | 8 |
| CFO / Operating profit % | 370.6% | 31.1% | 466% | -132.8% | -329.5% | 109.3% |