| ₹ Cr | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 38 | 136 | 201 | 238 | |
| COGS | 38 | 73 | 117 | 137 |
| Gross profit | 0 | 64 | 84 | 101 |
| 0 | 38 | 47 | 56 | |
| 0 | 25 | 37 | 45 | |
| OPM % | 0.5% | 18.6% | 18.4% | 18.9% |
| Depreciation | 0 | 1 | 1 | 2 |
| Interest | 0 | 3 | 3 | 5 |
| 0 | 10 | 2 | 0 | |
| Profit before tax | 0 | 32 | 34 | 39 |
| Tax | 0 | 0 | -1 | 10 |
| Tax % | 33.3% | 0.2% | -1.8% | 26.2% |
| 0 | 32 | 35 | 29 | |
| PAT margin % | 0.2% | 23.3% | 17.4% | 12.2% |
| EPS (₹) | 0.1 | 7.2 | 7.8 | 6.2 |
| EPS adjusted (₹) | 0.1 | 7.2 | 7.4 | 6.2 |
| 0% | 0% | 6.4% | 9.7% | |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 12 | 44 | 47 | 47 |
| Reserves | 13 | 14 | 70 | 97 |
| 7 | 35 | 38 | 81 | |
| 26 | 39 | 46 | 52 | |
| Total equity & liabilities | 58 | 132 | 202 | 278 |
| 0 | 47 | 48 | 57 | |
| CWIP | 0 | 1 | 1 | 2 |
| Investments | 19 | 0 | 0 | 0 |
| 39 | 83 | 152 | 219 | |
| Total assets | 58 | 132 | 202 | 278 |
| ₹ Cr | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -2 | 11 | -21 | -22 | |
| 0 | 18 | -3 | -12 | |
| 1 | -27 | 26 | 37 | |
| Net cash flow | -0 | 2 | 2 | 4 |
| Free cash flow | -2 | 10 | -23 | -33 |
| CFO / Operating profit % | — | 44.5% | -56.5% | -48.9% |