| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 42 | 73 | 93 | 106 | 97 | 154 | |
| COGS | 34 | 61 | 77 | -88 | -76 | 119 |
| Gross profit | 7 | 11 | 16 | — | — | 35 |
| 4 | 6 | 10 | 188 | 164 | 20 | |
| 3 | 6 | 7 | 6 | 9 | 16 | |
| OPM % | 7.9% | 7.9% | 7.4% | 6.1% | 9.5% | 10.3% |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 2 |
| Interest | 0 | 0 | 1 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 3 | 5 | 6 | 5 | 7 | 14 |
| Tax | 1 | 1 | 1 | 1 | 2 | 4 |
| Tax % | 24.9% | 25.5% | 25.3% | 26.3% | 25.6% | 25.2% |
| 2 | 4 | 4 | 4 | 6 | 11 | |
| PAT margin % | 5.4% | 5.4% | 4.5% | 3.4% | 5.7% | 6.8% |
| EPS (₹) | 1.7 | 3 | 3.2 | 2.7 | 2.8 | 8 |
| EPS adjusted (₹) | 1.7 | 3 | 3.2 | 2.7 | 4.2 | 8 |
| 58.8% | 0% | 0% | 0% | 36% | 25% | |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 3 | 3 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 11 | 13 | 7 | 11 | 14 | 20 | 29 |
| 0 | 2 | 7 | 7 | 4 | 5 | 3 | |
| 1 | 3 | 8 | 7 | 8 | 16 | 17 | |
| Total equity & liabilities | 16 | 22 | 36 | 37 | 40 | 54 | 62 |
| 5 | 4 | 18 | 25 | — | — | 30 | |
| CWIP | 0 | 5 | 1 | 0 | 4 | 1 | 2 |
| Investments | 0 | 0 | 0 | 0 | — | — | 2 |
| 11 | 12 | 16 | 12 | 36 | 53 | 29 | |
| Total assets | 16 | 22 | 36 | 37 | 40 | 54 | 62 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 4 | 6 | 9 | 8 | 2 | 8 | |
| -5 | -11 | -7 | -6 | -2 | -4 | |
| 2 | 5 | -1 | -3 | 0 | -3 | |
| Net cash flow | 0 | -0 | 1 | -1 | -0 | 0 |
| Free cash flow | -1 | -5 | 2 | — | — | 3 |
| CFO / Operating profit % | 112.8% | 96.4% | 124.8% | 122.8% | 25% | 48% |