| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 37 | 79 | 160 | 200 | 203 | 155 | 155 | |
| COGS | -2 | 56 | 120 | 151 | 174 | 117 | 116 |
| Gross profit | — | 23 | 40 | 48 | 29 | 38 | 39 |
| 36 | 12 | 15 | 19 | 21 | 32 | 36 | |
| 3 | 11 | 25 | 29 | 8 | 6 | 3 | |
| OPM % | 6.9% | 14.6% | 15.6% | 14.5% | 3.7% | 4.1% | 2.1% |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 2 | 10 | 23 | 27 | 6 | 5 | 2 |
| Tax | 1 | 3 | 4 | 8 | 3 | 1 | 0 |
| Tax % | 29.8% | 24.8% | 18.6% | 30.3% | 48% | 26.6% | 30.3% |
| 1 | 8 | 19 | 19 | 3 | 3 | 1 | |
| PAT margin % | 3.2% | 9.8% | 12% | 9.6% | 1.6% | 2.1% | 0.7% |
| EPS (₹) | 1.9 | 6.8 | 9.9 | 6.8 | 1.1 | 1.2 | 0.4 |
| EPS adjusted (₹) | — | 4 | 9.9 | 6.8 | 1.1 | 1.2 | 0.4 |
| Annual report | Annual report for Mar 2020 | 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 | 11 | 19 | 28 | 28 | 28 | 28 |
| Reserves | 9 | 20 | 79 | 82 | 85 | 86 |
| Minority interest | — | — | 0 | — | — | — |
| 8 | 3 | 1 | 13 | 38 | 12 | |
| 17 | 8 | 43 | 3 | 5 | 26 | |
| Total equity & liabilities | 45 | 51 | 151 | 126 | 155 | 152 |
| 5 | 7 | 6 | 6 | 5 | 6 | |
| CWIP | 0 | 0 | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 40 | 44 | 144 | 120 | 150 | 146 | |
| Total assets | 45 | 51 | 151 | 126 | 155 | 152 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -3 | 1 | 9 | -20 | -19 | -10 | 8 | |
| -0 | -1 | -3 | -25 | 9 | -15 | 18 | |
| 3 | 1 | -5 | 45 | 11 | 24 | -27 | |
| Net cash flow | 0 | 0 | 1 | -1 | 1 | -1 | -0 |
| Free cash flow | -3 | -1 | 6 | -20 | -19 | -10 | 7 |
| CFO / Operating profit % | -98.8% | 5.1% | 35% | -70.1% | -246.6% | -159.1% | 241.3% |