| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 106 | 113 | 122 | 125 | |
| COGS | 54 | 57 | 64 | 66 |
| Gross profit | 52 | 56 | 58 | 58 |
| 44 | 46 | 52 | 53 | |
| 8 | 10 | 6 | 5 | |
| OPM % | 7.8% | 8.9% | 4.9% | 4.3% |
| Depreciation | 4 | 5 | 5 | 6 |
| Interest | 1 | 2 | 1 | 1 |
| 0 | 1 | 7 | 3 | |
| Profit before tax | 3 | 4 | 7 | 1 |
| Tax | 1 | 1 | 2 | 0 |
| Tax % | 29.4% | 29.2% | 28.2% | 32.9% |
| 2 | 3 | 5 | 1 | |
| PAT margin % | 2.3% | 2.7% | 4.2% | 0.7% |
| EPS (₹) | 0.1 | 0.2 | 0.1 | 0 |
| EPS adjusted (₹) | 0.1 | 0.1 | 0.1 | 0 |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 23 | 23 | 47 | 47 |
| Reserves | 5 | 8 | 36 | 36 |
| 17 | 15 | 3 | 14 | |
| 18 | 20 | 21 | 27 | |
| Total equity & liabilities | 63 | 66 | 106 | 124 |
| 21 | 27 | 30 | 58 | |
| CWIP | 0 | 0 | 1 | 0 |
| Investments | 0 | 0 | 0 | 2 |
| 42 | 39 | 75 | 63 | |
| Total assets | 63 | 66 | 106 | 124 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 5 | 16 | -15 | 15 | |
| -7 | -13 | -12 | -31 | |
| 2 | -4 | 33 | 10 | |
| Net cash flow | 0 | 0 | 6 | -5 |
| Free cash flow | -1 | 5 | -25 | -4 |
| CFO / Operating profit % | 56.8% | 161.6% | -247.8% | 282.9% |