| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 44 | 51 | 69 | 64 | 57 | 77 | 96 | 121 | 103 | 102 | |
| COGS | — | -36 | -42 | -60 | -56 | 50 | 69 | 85 | 107 | 77 | 71 |
| Gross profit | — | — | — | — | — | 8 | 8 | 11 | 14 | 26 | 30 |
| 27 | 79 | 91 | 129 | 119 | 6 | 7 | 8 | 8 | 10 | 12 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 5 | 16 | 18 | |
| OPM % | 4.1% | 2% | 2.2% | 1.6% | 1.5% | 2.4% | 1.9% | 2.7% | 4.5% | 15.7% | 18.1% |
| Depreciation | — | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| — | — | — | — | — | 1 | 1 | 3 | 2 | 0 | 2 | |
| Profit before tax | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 7 | 15 | 19 |
| Tax | — | — | — | — | — | 0 | 0 | 1 | 1 | 4 | 5 |
| Tax % | — | — | — | — | — | 34.5% | 28.1% | 12.2% | 20.4% | 27.4% | 26% |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 4 | 5 | 11 | 14 | |
| PAT margin % | 1.2% | 0.9% | 1.2% | 1.2% | 1.3% | 1% | 1.2% | 4.3% | 4.5% | 10.8% | 14% |
| EPS (₹) | 1 | 1.2 | 2.4 | 2.7 | 2.6 | 1.8 | — | — | — | — | 3 |
| EPS adjusted (₹) | — | — | — | — | 0.2 | 0.1 | 0.2 | 0.9 | 1.2 | 2.4 | 3 |
| 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 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 3 | 3 | 3 | 3 | 3 | 3 | 9 |
| Reserves | 22 | 23 | 24 | 28 | 33 | 44 | 52 |
| Minority interest | — | — | — | 0 | 0 | 0 | 0 |
| 5 | 7 | 6 | 6 | 18 | 12 | 7 | |
| 28 | 18 | 14 | 20 | 22 | 13 | 25 | |
| Total equity & liabilities | 58 | 50 | 47 | 57 | 76 | 71 | 93 |
| 14 | 13 | 12 | 13 | 13 | 12 | 17 | |
| CWIP | — | — | — | — | — | — | 0 |
| Investments | 9 | 9 | 9 | 9 | 8 | 11 | 10 |
| 35 | 29 | 26 | 35 | 54 | 48 | 67 | |
| Total assets | 58 | 50 | 47 | 57 | 76 | 71 | 93 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | -7 | -0 | 5 | 2 | 3 | |
| -2 | 1 | -1 | 1 | -3 | -2 | |
| 4 | -1 | 1 | 9 | -7 | -5 | |
| Net cash flow | 7 | -7 | 0 | 15 | -7 | -5 |
| Free cash flow | 5 | -7 | -1 | 3 | 2 | -3 |
| CFO / Operating profit % | 357.9% | -487.1% | -15.6% | 91% | 14.5% | 15.2% |