| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 173 | 233 | 313 | 387 | 406 | 591 | |
| COGS | 170 | 229 | 314 | 376 | 394 | 532 |
| Gross profit | 3 | 4 | -1 | 11 | 11 | 60 |
| 12 | 13 | 16 | 21 | 28 | 35 | |
| -9 | -9 | -16 | -10 | -17 | 25 | |
| OPM % | -5.3% | -3.7% | -5.3% | -2.5% | -4.2% | 4.2% |
| Depreciation | 1 | 1 | 1 | 1 | 2 | 3 |
| Interest | 1 | 1 | 2 | 2 | 2 | 3 |
| 17 | 18 | 31 | 28 | 39 | 4 | |
| Profit before tax | 5 | 7 | 11 | 15 | 18 | 23 |
| Tax | 2 | 2 | 3 | 4 | 4 | 6 |
| Tax % | 29.4% | 25.4% | 25% | 25.1% | 24.5% | 26.1% |
| 4 | 5 | 8 | 12 | 14 | 17 | |
| PAT margin % | 2.2% | 2.3% | 2.7% | 3% | 3.4% | 2.8% |
| EPS (₹) | 0.3 | 0.4 | 0.7 | 0.9 | 1.1 | 1.3 |
| EPS adjusted (₹) | 0.3 | 0.4 | 0.7 | 0.9 | 1.1 | 1.2 |
| 166.7% | 0% | 7.4% | 1.1% | 3.6% | 3.1% | |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 13 | 13 | 13 | 13 | 13 | 13 | 14 |
| Reserves | — | 29 | 34 | 42 | 54 | 76 | 119 |
| — | 11 | 15 | 19 | 21 | 8 | 10 | |
| — | 17 | 21 | 21 | 30 | 34 | 56 | |
| Total equity & liabilities | — | 69 | 82 | 95 | 117 | 131 | 199 |
| 7 | 7 | 8 | 8 | 10 | 13 | 29 | |
| CWIP | — | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | — | 0 | 0 | 0 | 0 | 0 | 0 |
| — | 62 | 75 | 87 | 107 | 118 | 169 | |
| Total assets | — | 69 | 82 | 95 | 117 | 131 | 199 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | -1 | 8 | 5 | 5 | 2 | |
| -2 | -2 | -0 | -1 | -8 | -19 | |
| -3 | 3 | 1 | 1 | -6 | 19 | |
| Net cash flow | -3 | 0 | 9 | 5 | -9 | 2 |
| Free cash flow | 1 | -3 | 6 | 2 | 1 | -18 |
| CFO / Operating profit % | — | — | — | — | — | 6.2% |