| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 199 | 218 | 318 | |
| COGS | 154 | 172 | 254 |
| Gross profit | 45 | 46 | 64 |
| 35 | 38 | 48 | |
| 10 | 8 | 16 | |
| OPM % | 5% | 3.6% | 4.9% |
| Depreciation | 1 | 2 | 3 |
| Interest | 4 | 3 | 3 |
| 1 | 1 | 0 | |
| Profit before tax | 5 | 4 | 10 |
| Tax | 2 | 1 | 3 |
| Tax % | 29.7% | 26.3% | 26.7% |
| 4 | 3 | 7 | |
| PAT margin % | 1.9% | 1.3% | 2.3% |
| EPS (₹) | 0.8 | 0.7 | 1.7 |
| EPS adjusted (₹) | 0.8 | 0.7 | 1.7 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 31 | 44 | 44 | 44 |
| Reserves | — | 76 | 78 | 86 |
| Minority interest | — | — | 0 | — |
| — | 41 | 25 | 32 | |
| — | 12 | 16 | 21 | |
| Total equity & liabilities | — | 173 | 164 | 183 |
| 23 | 26 | 49 | 54 | |
| CWIP | — | 3 | — | 0 |
| Investments | — | 0 | 0 | 0 |
| — | 144 | 115 | 128 | |
| Total assets | — | 173 | 164 | 183 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -27 | 11 | 4 | |
| -3 | -22 | -8 | |
| 60 | -19 | 4 | |
| Net cash flow | 30 | -30 | 0 |
| Free cash flow | -32 | -12 | -4 |
| CFO / Operating profit % | -274.2% | 138.7% | 26.6% |