Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 157 | 178 | 221 | |
| COGS | 117 | 131 | 177 |
| Gross profit | 40 | 47 | 44 |
| 12 | 16 | 21 | |
| 28 | 31 | 23 | |
| OPM % | 17.5% | 17.1% | 10.4% |
| Depreciation | 2 | 2 | 3 |
| Interest | 8 | 4 | 1 |
| 2 | 2 | 2 | |
| Profit before tax | 19 | 27 | 20 |
| Tax | 5 | 7 | 5 |
| Tax % | 27.3% | 24% | 26.5% |
| 14 | 21 | 15 | |
| PAT margin % | 8.7% | 11.6% | 6.8% |
| EPS (₹) | 5 | 5.8 | 3.8 |
| EPS adjusted (₹) | 4.5 | 5.3 | 3.8 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 5 | 15 | 20 | 20 |
| Reserves | — | 73 | 274 | 289 |
| Minority interest | — | — | — | 0 |
| — | 62 | 1 | 4 | |
| — | 26 | 17 | 13 | |
| Total equity & liabilities | — | 176 | 312 | 325 |
| 19 | 21 | 65 | 22 | |
| CWIP | — | 5 | 5 | 7 |
| Investments | — | 40 | 0 | 64 |
| — | 110 | 242 | 232 | |
| Total assets | — | 176 | 312 | 325 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -12 | -66 | -49 | |
| -49 | -29 | 23 | |
| 62 | 122 | 2 | |
| Net cash flow | 0 | 27 | -24 |
| Free cash flow | -21 | -70 | -51 |
| CFO / Operating profit % | -45% | -215.2% | -210.9% |