| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 35 | 50 | 50 | 66 | 78 | |
| COGS | -0 | 43 | 43 | 55 | 68 |
| Gross profit | — | 7 | 7 | 10 | 10 |
| 33 | 5 | 5 | 5 | 5 | |
| 2 | 2 | 3 | 6 | 5 | |
| OPM % | 5.7% | 4% | 5% | 8.5% | 6.3% |
| Depreciation | 0 | 0 | 0 | 0 | 0 |
| Interest | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 1 | 1 | |
| Profit before tax | 1 | 1 | 1 | 5 | 5 |
| Tax | 0 | 0 | 0 | 1 | 1 |
| Tax % | 29.9% | 27% | 24.4% | 20.7% | 25.9% |
| 1 | 1 | 1 | 4 | 4 | |
| PAT margin % | 1.7% | 1.3% | 2% | 6.2% | 4.9% |
| EPS (₹) | 0.5 | 0.5 | 0.8 | 1.6 | 1 |
| EPS adjusted (₹) | 0.2 | 0.2 | 0.4 | 0.5 | 0.5 |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 14 | 14 | 14 | 38 | 38 |
| Reserves | 1 | 2 | 3 | 18 | 21 |
| 9 | 10 | 10 | 9 | 10 | |
| 3 | 1 | 1 | 1 | 3 | |
| Total equity & liabilities | 26 | 27 | 28 | 66 | 72 |
| 4 | 3 | 3 | 3 | 3 | |
| CWIP | — | 0 | 0 | 0 | 0 |
| Investments | — | 0 | 0 | 0 | 2 |
| 22 | 24 | 25 | 63 | 68 | |
| Total assets | 26 | 27 | 28 | 66 | 72 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -0 | 0 | 1 | -16 | -1 | |
| 0 | 0 | 0 | -4 | -3 | |
| 0 | -1 | -1 | 34 | -0 | |
| Net cash flow | 0 | -0 | 0 | 14 | -4 |
| Free cash flow | -0 | 0 | 1 | -16 | -1 |
| CFO / Operating profit % | -4% | 2.5% | 48.4% | -285.5% | -26.2% |