| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 118 | 164 | 158 | 165 | 316 | 317 | |
| COGS | 105 | 151 | 145 | 145 | 284 | 268 |
| Gross profit | 13 | 13 | 13 | 20 | 32 | 49 |
| 9 | 8 | 10 | 10 | 16 | 24 | |
| 4 | 5 | 4 | 10 | 16 | 26 | |
| OPM % | 3.3% | 3.2% | 2.3% | 5.8% | 5.1% | 8.1% |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 2 | 1 | 0 | |
| Profit before tax | 3 | 4 | 2 | 10 | 17 | 25 |
| Tax | 1 | 1 | 1 | 3 | 5 | 6 |
| Tax % | 25% | 25.3% | 25.4% | 26% | 27.2% | 25.9% |
| 3 | 3 | 2 | 7 | 12 | 19 | |
| PAT margin % | 2.2% | 1.9% | 1.1% | 4.5% | 3.8% | 5.9% |
| EPS (₹) | 1.2 | 1.2 | 0.7 | 0.3 | 0.4 | 0.6 |
| EPS adjusted (₹) | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.6 |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 21 | 25 | 25 | 25 | 25 | 33 | 33 |
| Reserves | 24 | 53 | 56 | 58 | 65 | 113 | 133 |
| Minority interest | 0 | — | — | — | — | — | — |
| 0 | 0 | 4 | 7 | 2 | 1 | 0 | |
| 3 | 3 | 2 | 1 | 4 | 6 | 6 | |
| Total equity & liabilities | 48 | 80 | 87 | 91 | 95 | 153 | 173 |
| 3 | 8 | 8 | 8 | 6 | 6 | 5 | |
| CWIP | — | — | — | — | — | 0 | 0 |
| Investments | 3 | 1 | 1 | 1 | 2 | 8 | 8 |
| 42 | 72 | 78 | 82 | 88 | 140 | 160 | |
| Total assets | 48 | 80 | 87 | 91 | 95 | 153 | 173 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -25 | -5 | -2 | 5 | -36 | 9 | |
| -4 | -2 | -0 | 1 | -9 | -2 | |
| 30 | 4 | 2 | -6 | 45 | -1 | |
| Net cash flow | 1 | -3 | -0 | -0 | 0 | 7 |
| Free cash flow | -30 | -7 | -3 | 4 | -36 | 9 |
| CFO / Operating profit % | -648.3% | -99% | -65.4% | 49.3% | -221.7% | 36.2% |