| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 128 | 162 | 236 | 203 | 193 | 210 | |
| COGS | 76 | 106 | 149 | 118 | 103 | 119 |
| Gross profit | 52 | 56 | 87 | 84 | 90 | 91 |
| 40 | 50 | 63 | 69 | 74 | 83 | |
| 12 | 6 | 25 | 15 | 16 | 8 | |
| OPM % | 9.3% | 3.5% | 10.4% | 7.5% | 8.5% | 3.8% |
| Depreciation | 8 | 7 | 7 | 6 | 10 | 12 |
| Interest | 3 | 3 | 4 | 3 | 3 | 4 |
| 1 | 1 | 1 | 1 | 1 | 3 | |
| Profit before tax | 2 | -4 | 15 | 7 | 3 | -5 |
| Tax | -0 | -0 | 4 | 2 | 1 | -1 |
| Tax % | -12% | -8.2% | 29% | 29.1% | 28.1% | -26.4% |
| 2 | -3 | 10 | 5 | 2 | -3 | |
| PAT margin % | 1.6% | -2.1% | 4.4% | 2.4% | 1.2% | -1.6% |
| EPS (₹) | 2.5 | -3.3 | 10.3 | 4.1 | 4 | -2.7 |
| EPS adjusted (₹) | — | -4.2 | 8.7 | 3.9 | 1.9 | -2.7 |
| 19.7% | — | 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 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | — | 8 | 12 | 12 | 12 | 12 |
| Reserves | — | 17 | 46 | 61 | 63 | 60 |
| Minority interest | — | — | — | 0 | 0 | 0 |
| — | 41 | 55 | 37 | 46 | 62 | |
| 88 | 21 | 27 | 20 | 20 | 29 | |
| Total equity & liabilities | 88 | 87 | 140 | 130 | 141 | 164 |
| — | 42 | 36 | 35 | 61 | 79 | |
| CWIP | — | 0 | 0 | 33 | 9 | 3 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 88 | 45 | 103 | 62 | 71 | 82 | |
| Total assets | 88 | 87 | 140 | 130 | 141 | 164 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | 4 | -3 | 20 | 5 | 8 | |
| -2 | -6 | -3 | -36 | -11 | -19 | |
| 1 | 2 | 30 | -10 | 6 | 11 | |
| Net cash flow | 0 | 0 | 25 | -26 | 0 | -0 |
| Free cash flow | -1 | -2 | -5 | -16 | -6 | -12 |
| CFO / Operating profit % | 14.1% | 77.9% | -10.8% | 133.8% | 30.3% | 98% |