Standalone figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 54 | 70 | 86 | 99 | 109 | |
| COGS | 46 | 55 | 74 | 86 | 95 |
| Gross profit | 8 | 15 | 12 | 13 | 14 |
| 5 | 6 | 11 | 13 | 10 | |
| 3 | 9 | 1 | 0 | 4 | |
| OPM % | 4.9% | 13.1% | 1.3% | 0.1% | 3.8% |
| Depreciation | 0 | 1 | 1 | 0 | 1 |
| Interest | 3 | 2 | 2 | 2 | 2 |
| 2 | 2 | 2 | 3 | 4 | |
| Profit before tax | 1 | 9 | 1 | 1 | 5 |
| Tax | 0 | 2 | 0 | 0 | 1 |
| Tax % | 25.7% | 25.3% | 22.6% | 33.3% | 25.2% |
| 1 | 7 | 1 | 1 | 4 | |
| PAT margin % | 2% | 9.5% | 0.8% | 0.8% | 3.7% |
| EPS (₹) | 1 | 6.3 | 0.7 | 0.3 | 0.3 |
| EPS adjusted (₹) | — | 0.6 | 0.1 | 0.1 | 0.3 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 11 | 11 | 26 | 26 |
| Reserves | 30 | 32 | 39 | 43 |
| Minority interest | — | — | 0 | 0 |
| 14 | 13 | 12 | 19 | |
| 25 | 25 | 33 | 36 | |
| Total equity & liabilities | 79 | 80 | 110 | 123 |
| 2 | 2 | 1 | 2 | |
| CWIP | 0 | 0 | 0 | — |
| Investments | 0 | 0 | 1 | 5 |
| 77 | 78 | 107 | 116 | |
| Total assets | 79 | 80 | 110 | 123 |
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 2 | 1 | 1 | -18 | 0 | |
| -0 | 0 | 1 | -0 | -5 | |
| -2 | -2 | -1 | 18 | 5 | |
| Net cash flow | 0 | -0 | 1 | 0 | -0 |
| Free cash flow | 2 | 1 | 1 | -18 | -0 |
| CFO / Operating profit % | 76.4% | 11.8% | 71.1% | — | 7.5% |