Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 15 | 21 | 31 | 61 | 50 | 75 | |
| COGS | 12 | 15 | 24 | 50 | 40 | 65 |
| Gross profit | 4 | 5 | 8 | 11 | 10 | 10 |
| 2 | 3 | 4 | 7 | 6 | 6 | |
| 1 | 2 | 3 | 4 | 4 | 4 | |
| OPM % | 7.8% | 9.2% | 10% | 6.8% | 7.1% | 5.1% |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 1 | 2 | 2 |
| 0 | 0 | 1 | 1 | 1 | 1 | |
| Profit before tax | 0 | 1 | 1 | 2 | 2 | 2 |
| Tax | 0 | 0 | 0 | 1 | 1 | 1 |
| Tax % | 27.3% | 27.1% | 27.7% | 26.8% | 26.8% | 32.5% |
| 0 | 1 | 1 | 2 | 2 | 2 | |
| PAT margin % | 1.6% | 3.7% | 3.4% | 2.9% | 3.1% | 2.2% |
| EPS (₹) | 0.8 | 0.8 | 1.1 | — | — | 1.6 |
| EPS adjusted (₹) | 0.2 | 0.8 | 1.1 | 1.7 | 1.5 | 1.6 |
| 0% | 0% | 95.2% | — | — | — | |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 0 | 0 | 1 | 2 | 3 | 3 | 5 |
| Minority interest | 0 | — | — | — | 0 | 0 | — |
| 9 | 9 | 13 | 14 | 19 | 21 | 23 | |
| 1 | 1 | 1 | 3 | 3 | 5 | 4 | |
| Total equity & liabilities | 21 | 20 | 25 | 29 | 35 | 39 | 43 |
| 7 | 6 | 7 | 9 | 9 | 8 | 11 | |
| CWIP | 0 | 0 | 3 | 0 | — | — | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 14 | 14 | 16 | 20 | 26 | 31 | 32 | |
| Total assets | 21 | 20 | 25 | 29 | 35 | 39 | 43 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | -2 | 1 | 3 | |
| -0 | -4 | -1 | -0 | -1 | -3 | |
| -1 | 3 | 1 | 3 | -1 | 0 | |
| Net cash flow | -0 | -0 | 0 | 0 | -0 | 0 |
| Free cash flow | 1 | -3 | -0 | -3 | 0 | -0 |
| CFO / Operating profit % | 88.1% | 29.8% | 23.2% | -54.1% | 31.3% | 77.3% |