Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| 21 | 27 | 65 | 63 | |
| COGS | 13 | 14 | 43 | 34 |
| Gross profit | 8 | 13 | 22 | 29 |
| 6 | 10 | 13 | 18 | |
| Operating profit (EBITDA) | 2 | 3 | 9 | 11 |
| OPM % | 10.3% | 9.7% | 14.3% | 17.4% |
| Depreciation | 1 | 1 | 1 | 4 |
| Interest | — | — | — | — |
| 0 | 0 | 0 | 1 | |
| Profit before tax | 2 | 2 | 9 | 8 |
| Tax | — | — | — | — |
| 1 | 1 | 7 | 6 | |
| PAT margin % | 5.2% | 4.7% | 10% | 9.7% |
| EPS (₹) | 0.9 | 1 | 4.8 | 4.2 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Equity capital | 13 | 13 | 14 | 14 |
| Reserves | 1 | 2 | 10 | 16 |
| 1 | 4 | 6 | 23 | |
| 11 | 8 | 26 | 23 | |
| Total equity & liabilities | 26 | 27 | 57 | 76 |
| 2 | 3 | 4 | 10 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | -0 | 0 | 0 |
| 24 | 24 | 53 | 65 | |
| Total assets | 26 | 27 | 57 | 76 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| 1 | -2 | 2 | 1 | |
| -1 | -1 | -6 | -11 | |
| Cash from financing | 0 | 2 | 4 | 10 |
| Net cash flow | 0 | -0 | 0 | — |
| Free cash flow | 0 | -3 | 0 | -10 |
| CFO / Operating profit % | 40.7% | -63.8% | 19.6% | 9% |