| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 315 | 246 | 268 | 383 | |
| COGS | 285 | 216 | 240 | 353 |
| Gross profit | 30 | 29 | 28 | 30 |
| 13 | 13 | 16 | 18 | |
| 17 | 17 | 12 | 11 | |
| OPM % | 5.4% | 6.8% | 4.7% | 3% |
| Depreciation | 1 | 1 | 0 | 0 |
| Interest | 2 | 1 | 1 | 2 |
| 1 | 0 | 0 | 0 | |
| Profit before tax | 15 | 15 | 11 | 9 |
| Tax | 4 | 4 | 3 | 3 |
| Tax % | 27.1% | 27.5% | 26.6% | 27.3% |
| 11 | 11 | 8 | 7 | |
| PAT margin % | 3.5% | 4.6% | 3.1% | 1.8% |
| EPS (₹) | — | 0.3 | 0.2 | 0.2 |
| EPS adjusted (₹) | 0.3 | 0.3 | 0.2 | 0.2 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 4 | 13 | 38 | 38 | 38 |
| Reserves | 35 | 37 | 24 | 32 | 39 |
| 38 | 46 | 19 | 38 | 36 | |
| 8 | 8 | 16 | 23 | 19 | |
| Total equity & liabilities | 85 | 103 | 96 | 131 | 131 |
| 4 | 3 | 2 | 3 | 4 | |
| CWIP | 0 | 0 | 7 | 7 | 7 |
| Investments | 0 | 0 | 0 | 1 | 0 |
| 81 | 100 | 88 | 120 | 120 | |
| Total assets | 85 | 103 | 96 | 131 | 131 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -6 | 32 | -16 | 5 | |
| 0 | -6 | -1 | -2 | |
| 6 | -27 | 18 | -3 | |
| Net cash flow | 0 | 0 | -0 | 0 |
| Free cash flow | — | 27 | -18 | 4 |
| CFO / Operating profit % | -34.3% | 195.2% | -129.7% | 47.6% |