| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 20 | 40 | 77 | 92 | 106 | 152 | |
| COGS | 16 | 30 | 55 | 67 | 69 | 99 |
| Gross profit | 4 | 10 | 22 | 26 | 37 | 53 |
| 6 | 9 | 12 | 18 | 25 | 34 | |
| Operating profit (EBITDA) | -2 | 1 | 10 | 8 | 12 | 19 |
| OPM % | -10.5% | 3.5% | 12.9% | 8.5% | 11.4% | 12.5% |
| Depreciation | 2 | 2 | 2 | 4 | 5 | 6 |
| Interest | 1 | 2 | 2 | 3 | 4 | 5 |
| 0 | 0 | 1 | 1 | 0 | 0 | |
| Profit before tax | -5 | -2 | 4 | 2 | 4 | 8 |
| Tax | -1 | -1 | 1 | 0 | 1 | 2 |
| Tax % | -25.7% | -25.5% | 26.6% | 31.4% | 22.3% | 28% |
| -3 | -2 | 3 | 1 | 3 | 6 | |
| PAT margin % | -16.9% | -4.2% | 4.2% | 1.1% | 3% | 3.8% |
| EPS (₹) | -5.6 | -2.6 | 4.5 | 1.4 | 4.2 | 7.7 |
| EPS adjusted (₹) | -5.6 | -2.5 | 4.4 | 1.4 | 4.2 | — |
| 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 6 | 7 | 7 | 7 | 7 | — |
| Reserves | -2 | 8 | 34 | 35 | 49 | — |
| Borrowings | — | — | — | — | — | — |
| 34 | 25 | 41 | 62 | 72 | 145 | |
| Total equity & liabilities | 38 | 39 | 83 | 104 | 128 | 145 |
| 11 | 10 | 13 | 33 | 34 | 38 | |
| CWIP | 0 | 1 | 13 | 2 | 6 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 27 | 27 | 57 | 104 | 94 | 107 | |
| Total assets | 38 | 39 | 83 | 104 | 128 | 145 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -3 | -5 | -2 | 4 | 2 | 12 | |
| -3 | -1 | -24 | -11 | -7 | -7 | |
| 6 | 5 | 26 | 8 | 4 | -5 | |
| Net cash flow | 0 | -0 | 0 | 1 | -1 | 0 |
| Free cash flow | -4 | -8 | -19 | -11 | -9 | 4 |
| CFO / Operating profit % | — | -346.4% | -21.7% | 47.5% | 13.7% | 61.3% |