| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 417 | 462 | 490 | |
| COGS | 336 | 372 | 380 |
| Gross profit | 80 | 90 | 109 |
| 17 | 21 | 22 | |
| 63 | 68 | 87 | |
| OPM % | 15.2% | 14.8% | 17.8% |
| Depreciation | 2 | 2 | 2 |
| Interest | 17 | 8 | 6 |
| 0 | 1 | 6 | |
| Profit before tax | 45 | 59 | 85 |
| Tax | 12 | 16 | 21 |
| Tax % | 27.7% | 27.3% | 25.1% |
| 32 | 43 | 64 | |
| PAT margin % | 7.7% | 9.3% | 13% |
| EPS (₹) | 4.3 | 0.4 | 0.7 |
| EPS adjusted (₹) | 0.3 | 0.4 | 0.6 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 98 | 98 | 100 |
| Reserves | 230 | 315 | 399 |
| 109 | 71 | 38 | |
| 38 | 24 | 36 | |
| Total equity & liabilities | 475 | 508 | 573 |
| 7 | 5 | 5 | |
| CWIP | 0 | 1 | — |
| Investments | 0 | 0 | 0 |
| 468 | 503 | 567 | |
| Total assets | 475 | 508 | 573 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -53 | -23 | 27 | |
| -3 | 1 | -2 | |
| 85 | -4 | -17 | |
| Net cash flow | 30 | -26 | 9 |
| Free cash flow | -54 | -23 | 26 |
| CFO / Operating profit % | -83% | -33.1% | 31.6% |