| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 74 | 80 | 115 | 182 | |
| COGS | 66 | 70 | 97 | 148 |
| Gross profit | 9 | 10 | 18 | 34 |
| 6 | 8 | 14 | 28 | |
| 3 | 2 | 4 | 6 | |
| OPM % | 3.7% | 2.8% | 3.2% | 3.4% |
| Depreciation | 1 | 1 | 1 | 2 |
| Interest | 0 | 1 | 0 | 1 |
| 0 | 2 | 2 | 2 | |
| Profit before tax | 2 | 3 | 4 | 6 |
| Tax | 0 | 1 | 1 | 1 |
| Tax % | 28.5% | 27.7% | 22.2% | 24.7% |
| 1 | 2 | 3 | 4 | |
| PAT margin % | 1.5% | 2.7% | 2.9% | 2.4% |
| EPS (₹) | 1.9 | 0.3 | 0.2 | 0.3 |
| EPS adjusted (₹) | 0 | 0.3 | 0.2 | 0.3 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 17,52,274 | 18 | 34 | 34 |
| Reserves | 24,14,658 | 25 | 54 | 57 |
| 5,17,693 | 2 | 2 | 18 | |
| 11,88,518 | 3 | 5 | 11 | |
| Total equity & liabilities | 58,73,144 | 48 | 95 | 120 |
| 6,28,911 | 10 | 11 | 26 | |
| CWIP | 26,185 | 1 | 0 | 0 |
| Investments | 3,73,722 | 2 | 3 | 2 |
| 48,44,326 | 34 | 80 | 92 | |
| Total assets | 58,73,144 | 48 | 95 | 120 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -6 | -4 | -18 | -6 | |
| -16 | 8 | -17 | -16 | |
| 22 | -4 | 25 | 15 | |
| Net cash flow | 0 | 0 | -10 | -6 |
| Free cash flow | -8 | -4 | -19 | -24 |
| CFO / Operating profit % | -201.4% | -177.1% | -482.1% | -91.5% |