| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 20 | 31 | 28 | 43 | 104 | 59 | |
| COGS | 21 | 31 | 25 | 41 | 2 | 52 |
| Gross profit | -0 | -0 | 3 | 3 | 102 | 7 |
| -1 | -1 | 3 | 1 | 93 | 2 | |
| Operating profit (EBITDA) | 0 | 0 | 0 | 1 | 9 | 5 |
| OPM % | 1.7% | 1.5% | 1.4% | 2.9% | 9.1% | 9.2% |
| Depreciation | 0 | 0 | 0 | 0 | 1 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1 | 1 | |
| Profit before tax | 0 | 0 | 0 | 1 | 9 | 5 |
| Tax | 0 | 0 | 0 | 0 | 2 | 1 |
| Tax % | 25.7% | 26.1% | 24.4% | 25.6% | 23.7% | 21.6% |
| 0 | 0 | 0 | 1 | 7 | 4 | |
| PAT margin % | 1.3% | 1.1% | 1.1% | 2.3% | 6.6% | 6.8% |
| EPS (₹) | — | — | — | — | — | 3.6 |
| EPS adjusted (₹) | 0.3 | 0.4 | 0.4 | 1 | 6.2 | — |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 3 | 3 | 3 | 10 | 11 | — |
| Reserves | 4 | 5 | 5 | 3 | 21 | — |
| 0 | 0 | — | 1 | 0 | — | |
| 0 | 0 | 1 | 1 | 2 | 45 | |
| Total equity & liabilities | 7 | 8 | 9 | 15 | 35 | 45 |
| 0 | 0 | 0 | 0 | 10 | 9 | |
| CWIP | — | — | — | — | — | — |
| Investments | — | — | 0 | 2 | 5 | 16 |
| 7 | 8 | 8 | 13 | 20 | 21 | |
| Total assets | 7 | 8 | 9 | 15 | 35 | 45 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -5 | 0 | 4 | 4 | -4 | 4 | |
| -0 | 0 | -4 | -9 | -2 | -15 | |
| 5 | 0 | 0 | 5 | 11 | 7 | |
| Net cash flow | — | 0 | -0 | 0 | 5 | -3 |
| Free cash flow | -5 | 0 | 1 | -5 | -4 | 0 |
| CFO / Operating profit % | — | 64.4% | 972.5% | 303.9% | -39.7% | 82.5% |