Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 59 | 77 | 116 | 113 | 109 | 134 | |
| COGS | 53 | 72 | 109 | 104 | 98 | 114 |
| Gross profit | 5 | 5 | 7 | 9 | 10 | 20 |
| 4 | 5 | 6 | 9 | 11 | 13 | |
| 1 | -0 | 1 | 0 | -1 | 7 | |
| OPM % | 2% | -0% | 0.7% | 0.3% | -0.8% | 5% |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 |
| Interest | 2 | 2 | 2 | 3 | 4 | 4 |
| 2 | 3 | 4 | 5 | 6 | 3 | |
| Profit before tax | 1 | 1 | 2 | 2 | 1 | 5 |
| Tax | 0 | 0 | 0 | 0 | 0 | 1 |
| Tax % | 27.8% | 26.6% | 20.9% | 12.2% | 29% | 27.7% |
| 1 | 0 | 2 | 1 | 1 | 3 | |
| PAT margin % | 1.6% | 0.6% | 1.6% | 1.2% | 0.7% | 2.5% |
| EPS (₹) | — | — | — | 0 | 0 | 0.2 |
| EPS adjusted (₹) | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.2 |
| 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 | 17 | 18 | 19 | 19 | 19 | 20 |
| Reserves | -1 | 3 | 12 | 13 | 27 | 31 |
| Minority interest | — | — | — | 3 | — | 2 |
| 18 | 18 | 22 | 27 | 31 | 34 | |
| 11 | 8 | 18 | 15 | 21 | 25 | |
| Total equity & liabilities | 45 | 48 | 71 | 78 | 99 | 112 |
| 9 | 9 | 11 | 12 | 13 | 13 | |
| CWIP | 1 | 1 | 1 | 1 | 2 | 4 |
| Investments | 1 | 0 | 0 | 0 | 0 | 0 |
| 34 | 38 | 58 | 64 | 84 | 95 | |
| Total assets | 45 | 48 | 71 | 78 | 99 | 112 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -7 | -9 | -7 | -17 | -1 | |
| -2 | 1 | -2 | 3 | -1 | 0 | |
| -0 | 6 | 10 | 3 | 18 | 0 | |
| Net cash flow | -2 | 0 | 0 | -0 | 0 | -1 |
| Free cash flow | -0 | -7 | -10 | -8 | -19 | -4 |
| CFO / Operating profit % | 4.3% | — | — | — | — | -17.5% |