| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 100 | 164 | 125 | 129 | |
| COGS | 95 | 158 | 114 | 107 |
| Gross profit | 4 | 6 | 11 | 22 |
| 2 | 3 | 8 | 17 | |
| 2 | 3 | 3 | 5 | |
| OPM % | 2.4% | 2.1% | 2.8% | 3.9% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 1 | 2 | 2 | 1 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 1 | 1 | 1 | 4 |
| Tax | 0 | 0 | 0 | 1 |
| Tax % | 34.1% | 23.2% | 31.7% | 25.7% |
| 1 | 1 | 1 | 3 | |
| PAT margin % | 0.9% | 0.7% | 0.8% | 2% |
| EPS (₹) | 0.8 | 0.9 | 0.4 | 1 |
| EPS adjusted (₹) | 0.8 | 0.5 | — | 1 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 12 | 24 | — | 26 |
| Reserves | 12 | 13 | — | 36 |
| 16 | 19 | — | 13 | |
| 37 | 76 | 132 | 130 | |
| Total equity & liabilities | 78 | 133 | 132 | 206 |
| — | — | 0 | 0 | |
| CWIP | — | — | — | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 78 | 133 | 132 | 206 | |
| Total assets | 78 | 133 | 132 | 206 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -21 | -5 | -9 | -18 | |
| -0 | -0 | -0 | -0 | |
| 26 | 14 | -4 | 19 | |
| Net cash flow | 5 | 8 | -13 | 0 |
| Free cash flow | -21 | -5 | -9 | -18 |
| CFO / Operating profit % | -892.8% | -157.6% | -267.2% | -367.1% |