| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 73 | 115 | 200 | 212 | 296 | 316 | |
| COGS | 48 | 82 | 143 | 142 | 205 | 221 |
| Gross profit | 25 | 33 | 57 | 71 | 91 | 95 |
| 14 | 23 | 44 | 50 | 63 | 68 | |
| 10 | 9 | 13 | 21 | 28 | 28 | |
| OPM % | 14.3% | 8.1% | 6.7% | 9.9% | 9.3% | 8.7% |
| Depreciation | 4 | 3 | 4 | 7 | 7 | 7 |
| Interest | 7 | 6 | 7 | 8 | 11 | 10 |
| 0 | 0 | 0 | 0 | 1 | 2 | |
| Profit before tax | 0 | 1 | 3 | 6 | 10 | 12 |
| Tax | 0 | 0 | 1 | 1 | 2 | 2 |
| Tax % | 28.6% | 26.8% | 25.4% | 17.8% | 15.6% | 16.7% |
| 0 | 1 | 2 | 5 | 8 | 10 | |
| PAT margin % | 0.1% | 0.5% | 1.1% | 2.3% | 2.9% | 3.2% |
| EPS (₹) | 0 | — | — | 3.1 | 5.5 | 6.5 |
| EPS adjusted (₹) | 0 | 0.3 | 1.5 | 3.1 | 5.5 | 6.5 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 46 | 47 | 49 | 54 | 62 | 77 |
| Minority interest | — | — | 0 | — | — | — |
| 58 | 51 | 79 | 86 | 118 | 126 | |
| 14 | 32 | 35 | 65 | 84 | 86 | |
| Total equity & liabilities | 134 | 146 | 178 | 220 | 279 | 305 |
| 34 | 31 | 33 | 58 | 53 | 54 | |
| CWIP | 0 | 0 | 12 | — | 8 | 11 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 100 | 114 | 133 | 163 | 218 | 240 | |
| Total assets | 134 | 146 | 178 | 220 | 279 | 305 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 16 | 10 | 14 | 21 | -10 | 14 | |
| -1 | -0 | -17 | -19 | -11 | -11 | |
| -15 | -10 | -1 | -1 | 21 | 3 | |
| Net cash flow | 0 | -0 | -4 | 0 | -0 | 7 |
| Free cash flow | 15 | 10 | -3 | 1 | -21 | -3 |
| CFO / Operating profit % | 151.5% | 112.2% | 106.3% | 99.3% | -37.7% | 50.2% |