| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 61 | 68 | 78 | 98 | 88 | 68 | |
| COGS | 45 | 58 | 71 | 69 | 69 | 91 |
| Gross profit | 17 | 11 | 7 | 29 | 18 | -23 |
| 2 | 3 | 4 | 4 | 4 | 5 | |
| Operating profit (EBITDA) | 15 | 8 | 3 | 25 | 14 | -28 |
| OPM % | 24.3% | 11% | 4.4% | 25.2% | 16.2% | -41.8% |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 1 | 0 |
| -0 | 1 | 4 | 14 | 5 | 12 | |
| Profit before tax | 14 | 8 | 6 | 38 | 18 | -17 |
| Tax | 3 | 2 | 1 | 7 | 4 | -4 |
| Tax % | 23.5% | 24.4% | 17.2% | 18.9% | 24.2% | -25.3% |
| 11 | 6 | 5 | 31 | 14 | -13 | |
| PAT margin % | 17.9% | 8.6% | 6.7% | 31.8% | 15.7% | -19.1% |
| EPS (₹) | 4.8 | 2.5 | 2.3 | 13.6 | 6 | -5.6 |
| EPS adjusted (₹) | — | 2.5 | 2.3 | 13.6 | 6 | — |
| 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 | — | 11 | 11 | 11 | 11 | — |
| Reserves | — | 32 | 37 | 68 | 81 | — |
| — | 5 | 11 | 4 | 5 | — | |
| 43 | 1 | 4 | 2 | 3 | 120 | |
| Total equity & liabilities | 43 | 50 | 63 | 87 | 101 | 120 |
| — | 1 | 1 | 1 | 1 | 1 | |
| CWIP | — | 0 | 0 | 0 | 0 | — |
| Investments | 11 | 10 | 10 | 43 | 61 | 67 |
| 32 | 39 | 52 | 42 | 40 | 52 | |
| Total assets | 43 | 50 | 63 | 87 | 101 | 120 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -5 | 6 | -4 | 32 | 23 | -13 | |
| 5 | 1 | -1 | -33 | -24 | -15 | |
| 0 | -2 | 5 | -3 | 1 | 27 | |
| Net cash flow | 1 | 4 | 0 | -4 | -1 | 0 |
| Free cash flow | -5 | 6 | -4 | 32 | 23 | -13 |
| CFO / Operating profit % | -31.2% | 77.2% | -128.2% | 130.2% | 161.1% | — |