| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 153 | 268 | 905 | 1,235 | 1,943 | 2,309 | |
| COGS | 123 | 219 | 814 | 1,119 | 1,758 | 2,047 |
| Gross profit | 30 | 48 | 91 | 116 | 184 | 262 |
| 21 | 35 | 68 | 85 | 138 | 212 | |
| 8 | 13 | 23 | 31 | 46 | 50 | |
| OPM % | 5.3% | 4.8% | 2.5% | 2.5% | 2.4% | 2.2% |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 1 |
| Interest | 4 | 5 | 8 | 9 | 16 | 15 |
| 0 | 0 | 0 | 1 | 1 | 2 | |
| Profit before tax | 4 | 8 | 15 | 22 | 31 | 36 |
| Tax | 1 | 2 | 4 | 6 | 8 | 9 |
| Tax % | 27.9% | 24.6% | 25.3% | 25.7% | 25.5% | 25% |
| 3 | 6 | 11 | 17 | 23 | 27 | |
| PAT margin % | 1.9% | 2.2% | 1.2% | 1.3% | 1.2% | 1.2% |
| EPS (₹) | 1.9 | 3.7 | 6.9 | 10.3 | 14.3 | 16.9 |
| EPS adjusted (₹) | 1.9 | 3.7 | 6.9 | 10.3 | 14.3 | 16.9 |
| 0% | 0% | 0% | 2.4% | 2.1% | 2.1% | |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 47 | 50 | 56 | 67 | 84 | 107 | 133 |
| 43 | 57 | 68 | 95 | 138 | 171 | 209 | |
| 2 | 2 | 2 | 4 | 7 | 1 | 23 | |
| Total equity & liabilities | 109 | 125 | 142 | 183 | 245 | 295 | 381 |
| 10 | 10 | 10 | 10 | 11 | 12 | 11 | |
| CWIP | — | — | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 98 | 115 | 132 | 172 | 234 | 283 | 370 | |
| Total assets | 109 | 125 | 142 | 183 | 245 | 295 | 381 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -10 | 0 | -22 | -29 | -7 | 7 | |
| 0 | -0 | -0 | -0 | -1 | -1 | |
| 4 | -3 | 104 | 34 | 17 | 22 | |
| Net cash flow | -7 | -3 | 81 | 4 | 9 | 29 |
| Free cash flow | -10 | -0 | -23 | -30 | -8 | 7 |
| CFO / Operating profit % | -123.3% | 1.1% | -98.3% | -94.7% | -14.5% | 14.9% |