| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 16 | 24 | 31 | 28 | 33 | 39 | |
| COGS | 11 | 20 | 24 | 18 | 22 | 27 |
| Gross profit | 5 | 5 | 8 | 10 | 11 | 11 |
| 4 | 4 | 5 | 8 | 9 | 9 | |
| Operating profit (EBITDA) | 1 | 1 | 2 | 2 | 2 | 2 |
| OPM % | 5.6% | 3.2% | 7.1% | 8.8% | 5.5% | 5.2% |
| Depreciation | 0 | 0 | 0 | 0 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 0 | 0 | 2 | 2 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax % | 20% | 28.6% | 25.5% | 25.3% | 22.2% | 30% |
| 0 | 0 | 1 | 1 | 0 | 0 | |
| PAT margin % | 0.8% | 0.4% | 3.7% | 4.6% | 0.2% | 0.2% |
| EPS (₹) | 0.3 | 0.2 | 1.8 | 1.8 | 0.1 | 0.1 |
| EPS adjusted (₹) | 0.2 | 0.1 | 1.6 | — | — | — |
| 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 | 4 | 4 | 6 | — | — | — |
| Reserves | 2 | 2 | 1 | — | — | — |
| 2 | 3 | 3 | — | — | — | |
| 5 | 6 | 6 | 15 | 30 | 36 | |
| Total equity & liabilities | 13 | 15 | 16 | 15 | 30 | 36 |
| 3 | 2 | 3 | — | 8 | 8 | |
| CWIP | — | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 11 | 13 | 13 | 15 | 22 | 29 | |
| Total assets | 13 | 15 | 16 | 15 | 30 | 36 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | -0 | 1 | 2 | -6 | -1 | |
| -0 | -0 | -0 | -0 | -7 | -0 | |
| -1 | 0 | -0 | -2 | 14 | 4 | |
| Net cash flow | -0 | -0 | 0 | -0 | 0 | 3 |
| Free cash flow | 1 | -0 | 0 | 2 | -13 | -1 |
| CFO / Operating profit % | 61.8% | -30.4% | 31.2% | 78.5% | -356.9% | -60.4% |