| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 207 | 334 | 337 | 344 | 314 | 433 | |
| COGS | 200 | 321 | 324 | 331 | 301 | 413 |
| Gross profit | 7 | 13 | 12 | 13 | 13 | 20 |
| 4 | 5 | 5 | 6 | 5 | 10 | |
| 4 | 8 | 7 | 7 | 8 | 10 | |
| OPM % | 1.8% | 2.4% | 2.1% | 2.1% | 2.4% | 2.3% |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 3 | 4 | 3 | 3 | 3 | 2 |
| 0 | 0 | 0 | 0 | 0 | 2 | |
| Profit before tax | 1 | 4 | 4 | 4 | 5 | 10 |
| Tax | 0 | 1 | 1 | 1 | 1 | 2 |
| Tax % | 28.7% | 29.1% | 25.1% | 25.9% | 25.4% | 25.5% |
| 1 | 3 | 3 | 3 | 3 | 7 | |
| PAT margin % | 0.4% | 0.9% | 0.9% | 0.9% | 1.1% | 1.7% |
| EPS (₹) | 0.5 | — | — | — | 1.9 | 3.4 |
| EPS adjusted (₹) | 0.5 | 2 | 2.1 | 2.1 | 1.9 | 3.4 |
| 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 | 15 | 15 | 15 | 15 | 18 | 21 |
| Reserves | 12 | 15 | 18 | 21 | 59 | 81 |
| Minority interest | 0 | — | 0 | 0 | 0 | — |
| 36 | 31 | 32 | 29 | 16 | 36 | |
| 6 | 18 | 9 | 9 | 6 | 15 | |
| Total equity & liabilities | 69 | 79 | 74 | 74 | 99 | 153 |
| 0 | 0 | 0 | 1 | 1 | 1 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 2 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 69 | 79 | 73 | 73 | 98 | 150 | |
| Total assets | 69 | 79 | 74 | 74 | 99 | 153 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 9 | 5 | 19 | 11 | -11 | |
| 0 | -0 | -0 | -0 | -24 | -14 | |
| -1 | -9 | -2 | -6 | 22 | 36 | |
| Net cash flow | 0 | -0 | 2 | 13 | 9 | 10 |
| Free cash flow | 0 | 9 | 5 | 18 | 10 | -11 |
| CFO / Operating profit % | 5% | 108.6% | 70% | 255.1% | 149.3% | -112.8% |