| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 25 | 31 | 35 | 38 | |
| COGS | 17 | 19 | 23 | 24 |
| Gross profit | 8 | 12 | 12 | 14 |
| 7 | 7 | 8 | 10 | |
| 1 | 4 | 3 | 4 | |
| OPM % | 4.3% | 14.2% | 9.3% | 10.3% |
| Depreciation | 0 | 1 | 1 | 1 |
| Interest | 0 | 0 | 1 | 1 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 1 | 4 | 2 | 3 |
| Tax | 0 | 1 | 0 | 1 |
| Tax % | 39.6% | 31.6% | 19.9% | 28.9% |
| 0 | 2 | 2 | 2 | |
| PAT margin % | 1.3% | 8% | 5.6% | 4.7% |
| EPS (₹) | 1.6 | 11.1 | 8.7 | 7.1 |
| EPS adjusted (₹) | 1.4 | 11 | — | — |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 2 | 2 | 2 | — | — |
| Reserves | 6 | 10 | 13 | — | — |
| 5 | 1 | 2 | — | — | |
| 2 | 4 | 4 | 33 | 37 | |
| Total equity & liabilities | 14 | 18 | 21 | 33 | 37 |
| — | 2 | — | 9 | 10 | |
| CWIP | — | 0 | — | — | — |
| Investments | — | 0 | 0 | 0 | 0 |
| 14 | 15 | 21 | 24 | 27 | |
| Total assets | 14 | 18 | 21 | 33 | 37 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -0 | -1 | -0 | -2 | 6 | |
| -0 | 0 | -1 | -7 | 2 | |
| 0 | 1 | 1 | 9 | 20 | |
| Net cash flow | -0 | 0 | 0 | -0 | 28 |
| Free cash flow | -1 | -2 | -1 | -9 | 4 |
| CFO / Operating profit % | — | -104.7% | -7.8% | -50% | 154.1% |