| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 39 | 43 | 62 | 80 | |
| COGS | 27 | 29 | 44 | 51 |
| Gross profit | 12 | 14 | 19 | 29 |
| 6 | 7 | 10 | 17 | |
| Operating profit (EBITDA) | 6 | 7 | 9 | 12 |
| OPM % | 14.5% | 15.4% | 13.8% | 14.7% |
| Depreciation | 1 | 1 | 1 | 2 |
| Interest | 1 | 2 | 2 | 4 |
| 0 | 0 | 0 | 1 | |
| Profit before tax | 4 | 4 | 5 | 6 |
| Tax | 0 | 1 | -1 | 5 |
| Tax % | 11.4% | 22.4% | -16.8% | 71.4% |
| 3 | 3 | 6 | 2 | |
| PAT margin % | 8.6% | 7.7% | 9.8% | 2.3% |
| EPS (₹) | 3.1 | 3.1 | 4.6 | 1.1 |
| EPS adjusted (₹) | 3.1 | 3.1 | 4.7 | 1.1 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 11 | 11 | 13 | 16 |
| Reserves | -3 | -0 | 14 | 30 |
| 16 | 26 | 35 | 64 | |
| 3 | 5 | 8 | 10 | |
| Total equity & liabilities | 26 | 41 | 69 | 121 |
| 9 | 11 | 23 | 38 | |
| CWIP | 2 | 10 | 9 | 27 |
| Investments | — | — | 0 | 0 |
| 16 | 20 | 37 | 56 | |
| Total assets | 26 | 41 | 69 | 121 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 0 | 4 | -0 | 4 | |
| -2 | -13 | -16 | -35 | |
| Cash from financing | 1 | 9 | 17 | 44 |
| Net cash flow | — | — | 0 | 13 |
| Free cash flow | — | -7 | -15 | -12 |
| CFO / Operating profit % | 3% | 64.3% | -1% | 31.2% |