| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 15 | 18 | 22 | 24 | 28 | 28 | |
| COGS | 11 | 11 | 18 | 20 | 26 | 26 |
| Gross profit | 4 | 6 | 4 | 4 | 2 | 2 |
| 2 | 4 | 2 | 2 | 2 | 2 | |
| 2 | 2 | 2 | 2 | 1 | 1 | |
| OPM % | 12.6% | 13.5% | 11.1% | 8.1% | 2.9% | 2.9% |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 1 | 1 | 0 | 0 | 0 | 0 |
| 1 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 2 | 2 | 2 | 2 | 1 | 1 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax % | 7.5% | 8.5% | 18.2% | 8.7% | 8.4% | 8.4% |
| 1 | 2 | 2 | 2 | 1 | 1 | |
| PAT margin % | 10.1% | 12.2% | 8.7% | 7.3% | 3.1% | 3.1% |
| EPS (₹) | — | — | 6.3 | 0.6 | 2.9 | 5.8 |
| EPS adjusted (₹) | 4.9 | 7.2 | 6.3 | 5.9 | 2.9 | 2.9 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | — | 9 | 11 | 13 | 15 | 15 | 17 |
| — | 5 | 3 | 2 | 2 | 2 | 20 | |
| — | 2 | 5 | 6 | 1 | 1 | 5 | |
| Total equity & liabilities | — | 19 | 22 | 24 | 21 | 21 | 45 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
| CWIP | — | 0 | 1 | 1 | 2 | 2 | 2 |
| Investments | — | 1 | 1 | 1 | 0 | 0 | 0 |
| — | 18 | 20 | 22 | 18 | 18 | 42 | |
| Total assets | — | 19 | 22 | 24 | 21 | 21 | 45 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 4 | 1 | 3 | -1 | -5 | 2 | |
| -0 | -0 | 0 | 0 | -1 | -13 | |
| -2 | -3 | -2 | 0 | 6 | 11 | |
| Net cash flow | 2 | -2 | 1 | -1 | -0 | -0 |
| Free cash flow | — | — | 3 | -1 | -6 | 2 |
| CFO / Operating profit % | 201.1% | 58.6% | 110.3% | -69% | -613.6% | 195.1% |