| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 0 | 36 | 125 | 234 | |
| COGS | 1 | 32 | 108 | 211 |
| Gross profit | — | 4 | 17 | 23 |
| 2 | 5 | 10 | 13 | |
| -3 | -1 | 6 | 10 | |
| OPM % | — | -3.5% | 4.9% | 4.5% |
| Depreciation | 2 | 2 | 2 | 2 |
| Interest | 1 | 1 | 2 | 3 |
| 0 | 5 | 1 | 2 | |
| Profit before tax | -5 | 1 | 3 | 7 |
| Tax | -1 | -0 | -1 | 2 |
| Tax % | -16.3% | -6% | -35.7% | 23.8% |
| -4 | 1 | 5 | 5 | |
| PAT margin % | — | 3.5% | 3.8% | 2.3% |
| EPS (₹) | -1.6 | 0.5 | 3.5 | 1.7 |
| EPS adjusted (₹) | -1.6 | 0.5 | 1.7 | 2 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 14 | 14 | 14 | 14 |
| Reserves | 26 | 27 | 32 | 37 |
| 1 | 13 | 26 | 42 | |
| 62 | 9 | 5 | 20 | |
| Total equity & liabilities | 103 | 64 | 77 | 112 |
| 11 | 10 | 9 | 11 | |
| CWIP | 3 | 3 | 3 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 89 | 51 | 65 | 102 | |
| Total assets | 103 | 64 | 77 | 112 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -1 | -1 | 2 | 6 | |
| 1 | -1 | -1 | -0 | |
| -0 | 2 | -1 | -6 | |
| Net cash flow | -0 | 0 | 0 | 0 |
| Free cash flow | -1 | -2 | 1 | 6 |
| CFO / Operating profit % | — | — | 30.8% | 59.6% |