| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 19 | 16 | 20 | 30 | 73 | 97 | |
| COGS | 18 | 15 | 19 | 27 | 65 | 90 |
| Gross profit | 1 | 1 | 1 | 2 | 8 | 8 |
| 1 | 1 | 0 | 0 | 1 | 2 | |
| 0 | 0 | 0 | 2 | 7 | 6 | |
| OPM % | 1% | 1.1% | 1.9% | 6.5% | 10.1% | 6.1% |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | 1 | -4 | |
| Profit before tax | 0 | 0 | 1 | 2 | 9 | 2 |
| Tax | 0 | 0 | 0 | 1 | 2 | 0 |
| Tax % | 15.8% | 22.5% | 25.6% | 27.8% | 25% | 29.1% |
| 0 | 0 | 1 | 2 | 7 | 1 | |
| PAT margin % | 0.9% | 1.9% | 3.1% | 6% | 9% | 1.2% |
| EPS (₹) | 0 | 0.1 | 0.1 | 0.4 | 0.3 | 0 |
| EPS adjusted (₹) | 0 | 0 | 0 | 0.1 | 0.3 | 0 |
| 25% | 11.1% | 0% | 0% | 0% | — | |
| 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 | 22 | 22 | 22 | 22 | 22 | 26 | 43 |
| Reserves | 2 | 2 | 2 | 3 | 5 | 7 | 124 |
| 0 | 0 | 0 | 0 | 0 | 0 | 4 | |
| 0 | 0 | 1 | 0 | 3 | 20 | 5 | |
| Total equity & liabilities | 24 | 24 | 24 | 25 | 30 | 53 | 177 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | — | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 2 | 9 |
| 24 | 24 | 24 | 25 | 29 | 51 | 167 | |
| Total assets | 24 | 24 | 24 | 25 | 30 | 53 | 177 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 0 | 2 | 12 | 3 | -17 | |
| -0 | -0 | 0 | -0 | -2 | -7 | |
| 0 | -0 | 0 | 0 | 0 | 137 | |
| Net cash flow | 0 | -0 | 2 | 12 | 0 | 113 |
| Free cash flow | 0 | 0 | 2 | 12 | 2 | -17 |
| CFO / Operating profit % | 38.9% | 55.6% | 579% | 632% | 33.9% | -288.1% |