| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 493 | 413 | 512 | 362 | |
| COGS | — | 373 | 455 | 329 |
| Gross profit | — | 40 | 56 | 32 |
| 488 | 23 | 29 | 15 | |
| 5 | 17 | 27 | 17 | |
| OPM % | 1.1% | 4.1% | 5.3% | 4.7% |
| Depreciation | — | 1 | 1 | 2 |
| Interest | — | 7 | 8 | 11 |
| 5 | 1 | 2 | 1 | |
| Profit before tax | 10 | 10 | 20 | 6 |
| Tax | — | 3 | 6 | 2 |
| Tax % | — | 25.9% | 28.6% | 34.4% |
| 7 | 8 | 15 | 4 | |
| PAT margin % | 1.5% | 1.8% | 2.9% | 1.1% |
| EPS (₹) | — | 4 | 6.7 | 1.7 |
| EPS adjusted (₹) | — | 4 | 6.7 | 1.7 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 19 | 22 | 22 |
| Reserves | 58 | 105 | 108 |
| 59 | 76 | 114 | |
| 34 | 80 | 30 | |
| Total equity & liabilities | 170 | 283 | 274 |
| 6 | 8 | 6 | |
| CWIP | 0 | — | 0 |
| Investments | 0 | 0 | 0 |
| 164 | 276 | 268 | |
| Total assets | 170 | 283 | 274 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -4 | -43 | -28 | |
| -1 | -3 | -0 | |
| 5 | 45 | 29 | |
| Net cash flow | -0 | -1 | 0 |
| Free cash flow | -5 | -46 | -28 |
| CFO / Operating profit % | -24.7% | -159.6% | -166.2% |