| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 92 | 110 | 115 | 162 | |
| COGS | 52 | 68 | 66 | 83 |
| Gross profit | 40 | 42 | 49 | 80 |
| 26 | 29 | 34 | 64 | |
| 15 | 13 | 15 | 16 | |
| OPM % | 15.9% | 11.6% | 13.2% | 9.8% |
| Depreciation | 3 | 3 | 4 | 8 |
| Interest | 1 | 1 | 2 | 3 |
| 2 | 1 | 1 | 3 | |
| Profit before tax | 13 | 9 | 11 | 9 |
| Tax | 3 | 2 | 3 | 2 |
| Tax % | 25.3% | 25.6% | 25.3% | 26.4% |
| 9 | 7 | 8 | 6 | |
| PAT margin % | 10.3% | 6% | 6.8% | 3.9% |
| EPS (₹) | 1 | 0.7 | 0.7 | 1 |
| EPS adjusted (₹) | 1 | 0.6 | 0.7 | 0.5 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 20 | 21 | 24 | 25 |
| Reserves | 17 | 29 | 83 | 108 |
| 9 | 11 | 18 | 34 | |
| 6 | 13 | 21 | 36 | |
| Total equity & liabilities | 51 | 74 | 146 | 204 |
| 15 | 19 | 37 | 57 | |
| CWIP | 0 | 8 | 18 | 67 |
| Investments | 0 | 0 | 0 | 0 |
| 36 | 47 | 90 | 80 | |
| Total assets | 51 | 74 | 146 | 204 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 4 | 10 | 6 | 16 | |
| -3 | -15 | -38 | -75 | |
| -2 | 9 | 61 | 32 | |
| Net cash flow | -1 | 4 | 29 | -27 |
| Free cash flow | 1 | -3 | -25 | -61 |
| CFO / Operating profit % | 30.7% | 80.7% | 38.4% | 101.5% |