| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 44 | 44 | 47 | 48 | 59 | 72 | 77 | 88 | 118 | |
| COGS | -22 | -27 | -22 | -24 | -28 | -38 | 52 | 54 | -66 | 79 |
| Gross profit | — | — | — | — | — | — | 20 | 23 | — | 39 |
| 61 | 71 | 66 | 72 | 78 | 96 | 19 | 22 | 154 | 37 | |
| -1 | -1 | 1 | -1 | -2 | 1 | 0 | 1 | 0 | 3 | |
| OPM % | -1.6% | -1.4% | 2.6% | -2.6% | -3.7% | 1% | 0.5% | 1.1% | 0% | 2.3% |
| Depreciation | — | — | — | — | 2 | 2 | 2 | 2 | 2 | 2 |
| Interest | 5 | 5 | 4 | 1 | 1 | 0 | 0 | 0 | 0 | 1 |
| 1 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | |
| Profit before tax | -5 | 1 | -1 | -1 | -1 | 1 | 2 | 4 | 2 | 3 |
| Tax | — | — | — | -0 | -0 | 0 | 0 | 1 | 0 | 1 |
| Tax % | — | — | — | -33.3% | -15.4% | 12.3% | 21.2% | 23.2% | 22.9% | 21.5% |
| -4 | 1 | -2 | -0 | -1 | 1 | 1 | 3 | 1 | 2 | |
| PAT margin % | -11.1% | 2.7% | -3.9% | -0.7% | -2% | 2% | 2% | 3.5% | 1.4% | 2% |
| EPS (₹) | — | — | -2.3 | -0.7 | -2 | 2.3 | 2.9 | 5.4 | 2.4 | 5.8 |
| EPS adjusted (₹) | — | — | — | -0.7 | -2 | 2.3 | 2.9 | 5.4 | 2.4 | 4.8 |
| Annual report | Annual report for Mar 2016 | Annual report for Mar 2017 | Annual report for Mar 2018 | Annual report for Mar 2019 | Annual report for Mar 2020 | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | — |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 2 | 1 | — | 4 | 6 | 8 | 10 | 13 |
| — | — | — | 49 | 49 | — | — | 55 | |
| 68 | 62 | — | 6 | 6 | 65 | 67 | 12 | |
| Total equity & liabilities | 75 | 68 | — | 63 | 66 | 77 | 82 | 85 |
| 7 | 8 | 7 | 6 | 6 | 10 | 11 | 9 | |
| CWIP | 0 | 0 | — | 0 | 1 | 2 | 0 | 1 |
| Investments | 0 | 0 | — | 25 | 27 | 1 | 0 | 24 |
| 67 | 60 | — | 32 | 34 | 64 | 70 | 51 | |
| Total assets | 75 | 68 | — | 63 | 66 | 77 | 82 | 85 |
| ₹ Cr | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 2 | -1 | -2 | 0 | 1 | |
| 1 | 2 | 2 | 0 | 1 | -5 | 1 | 1 | |
| -1 | -1 | -2 | -3 | 0 | 8 | -1 | -3 | |
| Net cash flow | -0 | 1 | 0 | -0 | -0 | 0 | 1 | -0 |
| Free cash flow | 0 | -2 | -0 | 2 | -2 | -10 | -1 | 1 |
| CFO / Operating profit % | — | — | 17% | 638.9% | -118.1% | — | — | 43.4% |