| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 44 | 55 | 63 | 73 | |
| COGS | 24 | 34 | 41 | 51 |
| Gross profit | 20 | 21 | 23 | 21 |
| 13 | 11 | 15 | 14 | |
| 8 | 10 | 8 | 7 | |
| OPM % | 17.7% | 18.2% | 12.3% | 10% |
| Depreciation | 3 | 3 | 2 | 1 |
| Interest | 1 | 1 | 1 | 1 |
| 0 | 2 | 3 | 1 | |
| Profit before tax | 4 | 7 | 8 | 6 |
| Tax | 1 | 2 | 2 | 2 |
| Tax % | 33.2% | 26.8% | 24.8% | 27.9% |
| 3 | 5 | 6 | 4 | |
| PAT margin % | 5.8% | 9.7% | 9.2% | 6% |
| EPS (₹) | 2.5 | 0.3 | 0.3 | 0.3 |
| EPS adjusted (₹) | 0.2 | 0.3 | 0.3 | 0.3 |
| 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 | 10 | 16 | 17 | 17 |
| Reserves | 5 | 10 | 30 | 35 |
| Minority interest | — | — | 0 | — |
| 11 | 16 | 8 | 20 | |
| 15 | 20 | 17 | 16 | |
| Total equity & liabilities | 42 | 62 | 73 | 88 |
| 8 | 6 | 4 | 7 | |
| CWIP | 0 | 0 | — | — |
| Investments | 0 | 10 | 14 | 7 |
| 33 | 46 | 55 | 74 | |
| Total assets | 42 | 62 | 73 | 88 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 2 | 2 | -5 | -14 | |
| -1 | -9 | -3 | 2 | |
| -1 | 7 | 8 | 11 | |
| Net cash flow | -1 | 0 | 0 | -2 |
| Free cash flow | 1 | 1 | -5 | -19 |
| CFO / Operating profit % | 26.6% | 22.7% | -63.6% | -193.1% |