| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 20 | 49 | 53 | 61 | 47 | |
| COGS | 10 | 28 | 29 | 35 | 28 |
| Gross profit | 10 | 21 | 23 | 26 | 19 |
| 7 | 10 | 14 | 16 | 14 | |
| 3 | 11 | 10 | 10 | 5 | |
| OPM % | 15.5% | 22.3% | 18.6% | 16.5% | 10.4% |
| Depreciation | 1 | 1 | 1 | 1 | 1 |
| Interest | 0 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 2 | 10 | 8 | 9 | 3 |
| Tax | 1 | 2 | 2 | 2 | 1 |
| Tax % | 27.5% | 23.6% | 27.4% | 26.1% | 26.4% |
| 1 | 8 | 6 | 6 | 2 | |
| PAT margin % | 6.7% | 15.7% | 11.1% | 10.4% | 5.1% |
| EPS (₹) | — | 7.7 | 5.2 | 5.5 | 2.1 |
| EPS adjusted (₹) | 1.7 | 7.3 | 5.1 | 5.5 | 2.1 |
| — | 19.6% | 14.4% | 15.5% | 16.6% | |
| 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 | 4 | 4 | 11 | 11 | 11 | 11 |
| Reserves | 6 | — | 14 | 20 | 25 | 27 |
| 5 | — | 7 | 13 | 12 | 15 | |
| 4 | — | 6 | 6 | 6 | 5 | |
| Total equity & liabilities | 18 | — | 38 | 50 | 54 | 58 |
| — | 3 | 3 | 2 | 3 | 2 | |
| CWIP | — | — | 0 | 0 | 0 | 0 |
| Investments | — | — | 0 | 0 | 0 | 0 |
| 18 | — | 36 | 47 | 51 | 56 | |
| Total assets | 18 | — | 38 | 50 | 54 | 58 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | 0 | -7 | 6 | -7 | 0 | |
| -1 | -0 | -0 | -1 | -1 | -0 | |
| -0 | -0 | 7 | 5 | -3 | 1 | |
| Net cash flow | 0 | 0 | 0 | 10 | -10 | 1 |
| Free cash flow | 0 | — | -8 | 5 | -8 | 0 |
| CFO / Operating profit % | — | 4.1% | -65.3% | 56.9% | -66.1% | 9.4% |