Consolidated figures · ₹ crore
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 97 | 85 | 108 | 109 | 116 | 119 | |
| COGS | 38 | 35 | 43 | 42 | 42 | 49 |
| Gross profit | 59 | 50 | 65 | 67 | 74 | 70 |
| 53 | 46 | 57 | 60 | 68 | 67 | |
| 6 | 4 | 7 | 7 | 7 | 4 | |
| OPM % | 5.8% | 4.3% | 6.9% | 6.4% | 5.7% | 3% |
| Depreciation | 2 | 3 | 2 | 1 | 2 | 2 |
| Interest | 2 | 2 | 1 | 1 | 1 | 1 |
| 1 | 0 | 1 | 1 | 1 | 1 | |
| Profit before tax | 2 | -0 | 5 | 5 | 4 | 1 |
| Tax | 1 | 0 | 2 | 2 | 1 | 1 |
| Tax % | 33.7% | 70.7% | 31.2% | 31.4% | 32.5% | 69.2% |
| 1 | -1 | 3 | 3 | 3 | 0 | |
| PAT margin % | 1.2% | -0.8% | 3.2% | 3.1% | 2.4% | 0.4% |
| EPS (₹) | 1.5 | -0.3 | 4.3 | 4 | 3.3 | 0.9 |
| EPS adjusted (₹) | — | — | 4.3 | 4 | 3.3 | 0.5 |
| 0% | — | 0% | 30.2% | 36.4% | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 8 | 8 | 8 | 8 |
| Reserves | 33 | 35 | 37 | 36 |
| 17 | 19 | 18 | 9 | |
| 11 | 13 | 16 | 17 | |
| Total equity & liabilities | 70 | 76 | 80 | 71 |
| 20 | 23 | 27 | 23 | |
| CWIP | 3 | 4 | 0 | 1 |
| Investments | 1 | 1 | 1 | 4 |
| 46 | 48 | 52 | 44 | |
| Total assets | 70 | 76 | 80 | 71 |
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 10 | 15 | 3 | 2 | 7 | |
| -2 | -3 | -5 | -2 | -2 | |
| -7 | -2 | -0 | -3 | -11 | |
| Net cash flow | 1 | 10 | -2 | -2 | -6 |
| Free cash flow | 8 | 12 | -3 | 0 | 5 |
| CFO / Operating profit % | 264.9% | 204.2% | 43% | 28.7% | 186.5% |