| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 705 | 1,064 | 1,112 | 1,316 | |
| COGS | 670 | 1,021 | 1,056 | 1,238 |
| Gross profit | 34 | 43 | 55 | 78 |
| 24 | 35 | 44 | 47 | |
| Operating profit (EBITDA) | 10 | 8 | 11 | 31 |
| OPM % | 1.4% | 0.8% | 1% | 2.3% |
| Depreciation | 0 | 0 | 0 | 1 |
| Interest | 6 | — | — | 14 |
| 1 | 3 | 3 | 4 | |
| Profit before tax | 5 | 11 | 14 | 19 |
| Tax | 1 | 3 | 4 | 5 |
| Tax % | 28.7% | 25.6% | 26.1% | 26.4% |
| 4 | 8 | 11 | 14 | |
| PAT margin % | 0.5% | 0.8% | 1% | 1.1% |
| EPS (₹) | 18.9 | 4.7 | 6.1 | 8 |
| EPS adjusted (₹) | — | 4.7 | 5.9 | — |
| 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 | — | 17 | 18 | — |
| Reserves | — | 44 | 70 | — |
| — | 108 | 118 | — | |
| 154 | 49 | 59 | 358 | |
| Total equity & liabilities | 154 | 218 | 265 | 358 |
| — | 1 | 2 | 2 | |
| CWIP | — | — | — | — |
| Investments | 2 | 13 | 13 | 13 |
| 152 | 205 | 250 | 342 | |
| Total assets | 154 | 218 | 265 | 358 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 9 | -7 | 23 | 9 | 32 | |
| -3 | -1 | -12 | -12 | -16 | |
| -6 | 7 | -11 | 3 | -15 | |
| Net cash flow | 0 | -0 | 0 | -0 | 1 |
| Free cash flow | — | -7 | 23 | 7 | 30 |
| CFO / Operating profit % | — | -67% | 284.4% | 75.2% | 103.9% |