Loading page…
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 16 | 25 | 21 | 33 | 40 | 22 | |
| COGS | 16 | 23 | 19 | 31 | 38 | 20 |
| Gross profit | 1 | 1 | 1 | 2 | 2 | 2 |
| 1 | 1 | 1 | 1 | 1 | 1 | |
| Operating profit (EBITDA) | 0 | 1 | 1 | 1 | 1 | 1 |
| OPM % | 1.5% | 2.1% | 3.2% | 2.3% | 2.3% | 3.4% |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 0 | 0 | 1 | 1 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax % | 27.3% | 25% | 26.3% | 21.7% | 22.9% | 26.7% |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| PAT margin % | 1% | 1.5% | 2% | 1.4% | 0.9% | 1% |
| EPS (₹) | 1.7 | 2.2 | 2.5 | 2.8 | 2.3 | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | — | — | — | — | — | — |
| Reserves | — | — | — | — | — | — |
| Borrowings | — | — | — | — | — | — |
| 10 | 14 | 38 | 55 | 49 | 62 | |
| Total equity & liabilities | 10 | 14 | 38 | 55 | 49 | 62 |
| Fixed assets | — | — | — | — | 31 | 29 |
| CWIP | — | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 10 | 14 | 38 | 55 | 18 | 33 | |
| Total assets | 10 | 14 | 38 | 55 | 49 | 62 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -2 | 1 | -1 | -1 | -6 | |
| 0 | -0 | -1 | -1 | -0 | 0 | |
| 0 | 4 | 0 | 2 | 1 | 6 | |
| Net cash flow | 0 | 1 | -1 | 0 | 0 | 1 |
| Free cash flow | 0 | -3 | -1 | -2 | -1 | -6 |
| CFO / Operating profit % | 8% | -423.1% | 76.9% | -134.7% | -130% | -742.7% |