| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 30 | 43 | 52 | 59 | |
| COGS | 23 | 35 | 41 | 50 |
| Gross profit | 8 | 9 | 11 | 9 |
| 6 | 6 | 8 | 8 | |
| Operating profit (EBITDA) | 2 | 3 | 3 | 2 |
| OPM % | 6.3% | 6.6% | 5.9% | 2.8% |
| Depreciation | 1 | 1 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 1 | 2 | 2 | 0 |
| Tax | 0 | 0 | 1 | 0 |
| Tax % | 27.7% | 26.8% | 29.7% | 97.7% |
| 1 | 1 | 1 | 0 | |
| PAT margin % | 3.4% | 3.1% | 2.5% | 0% |
| EPS (₹) | 1 | 1.6 | 1.6 | 0 |
| EPS adjusted (₹) | 0.3 | 0.4 | — | — |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 1 | 8 | 8 | — | — |
| Reserves | 1 | 11 | 12 | — | — |
| 1 | 1 | 1 | — | — | |
| 6 | 4 | 7 | 44 | 51 | |
| Total equity & liabilities | 9 | 24 | 29 | 44 | 51 |
| 0 | 4 | 5 | 5 | 4 | |
| CWIP | 0 | 0 | 0 | — | — |
| Investments | 0 | 0 | 0 | 0 | 1 |
| 9 | 20 | 24 | 39 | 46 | |
| Total assets | 9 | 24 | 29 | 44 | 51 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 0 | -6 | -9 | -13 | -3 | |
| 0 | -4 | -2 | -1 | -1 | |
| -1 | 16 | 5 | 14 | 5 | |
| Net cash flow | 0 | 6 | -6 | -0 | 0 |
| Free cash flow | 0 | -10 | -11 | -13 | -5 |
| CFO / Operating profit % | — | -301.1% | -323.3% | -422.5% | -188.5% |