| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 10 | 21 | 36 | 52 | 27 | |
| COGS | 6 | 13 | 21 | 30 | 16 |
| Gross profit | 4 | 8 | 14 | 22 | 11 |
| 4 | 6 | 10 | 14 | 7 | |
| Operating profit (EBITDA) | 1 | 3 | 5 | 8 | 4 |
| OPM % | 8.6% | 13.2% | 12.6% | 15.2% | 14% |
| Depreciation | 2 | 2 | 2 | 2 | 2 |
| Interest | 1 | 2 | 2 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | -2 | -0 | 1 | 5 | 2 |
| Tax | -0 | 0 | -0 | 1 | 0 |
| Tax % | -12.1% | 21.1% | -17.9% | 18.4% | 19.2% |
| -1 | -0 | 1 | 4 | -5 | |
| PAT margin % | -13.6% | -2.2% | 2.2% | 7.3% | -17.8% |
| EPS (₹) | -4.4 | -0.8 | 1.2 | 5.2 | -4.9 |
| EPS adjusted (₹) | -1.7 | -0.6 | 0.7 | 3.5 | — |
| Annual report | 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 | 0 | 5 | 5 | 7 | 7 | — |
| Reserves | 1 | 7 | 7 | 22 | 26 | — |
| 9 | 6 | 7 | 6 | 5 | — | |
| 13 | 11 | 16 | 14 | 13 | 45 | |
| Total equity & liabilities | 24 | 30 | 35 | 50 | 51 | 45 |
| — | — | 18 | 17 | 16 | 13 | |
| CWIP | — | — | 1 | 1 | 0 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 23 | 29 | 16 | 32 | 34 | 32 | |
| Total assets | 24 | 30 | 35 | 50 | 51 | 45 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -4 | -1 | -3 | -1 | 1 | 2 | |
| -16 | -2 | -5 | -2 | -2 | 0 | |
| 20 | 8 | 3 | 8 | -2 | 0 | |
| Net cash flow | 0 | 5 | -5 | 6 | -3 | 2 |
| Free cash flow | -20 | -3 | -7 | -2 | -1 | -0 |
| CFO / Operating profit % | — | -86.2% | -96.8% | -18% | 10.9% | 43.7% |