| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 66 | 65 | 82 | 80 | 84 | 56 | |
| COGS | 55 | 55 | 70 | 70 | 74 | 47 |
| Gross profit | 11 | 10 | 13 | 10 | 9 | 9 |
| 7 | 6 | 8 | 5 | 5 | 6 | |
| Operating profit (EBITDA) | 5 | 3 | 5 | 5 | 4 | 3 |
| OPM % | 7% | 5.2% | 6.3% | 6.5% | 5.2% | 4.9% |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 0 |
| Interest | 2 | 2 | 2 | 2 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 2 | 1 | 3 | 3 | 3 | 2 |
| Tax | 1 | 0 | 1 | 1 | 1 | 1 |
| Tax % | 28.2% | 33.6% | 28.6% | 28% | 26.2% | 31.2% |
| 2 | 1 | 2 | 2 | 2 | 1 | |
| PAT margin % | 2.6% | 1.2% | 2.5% | 2.5% | 2.5% | 2.3% |
| EPS (₹) | 1.6 | 0.6 | 1.4 | 1.4 | 1.4 | 0.9 |
| 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 | — | — | — | — | — | — |
| 62 | 73 | 67 | 64 | 72 | 50 | |
| Total equity & liabilities | 62 | 73 | 67 | 64 | 72 | 50 |
| Fixed assets | — | — | — | — | 3 | 3 |
| CWIP | — | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 62 | 72 | 67 | 64 | 69 | 48 | |
| Total assets | 62 | 73 | 67 | 64 | 72 | 50 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 3 | -2 | 6 | 1 | 4 | 5 | |
| 1 | -1 | -1 | 0 | 1 | 0 | |
| -3 | 4 | -5 | -1 | -3 | -7 | |
| Net cash flow | 1 | 1 | -0 | 1 | 2 | -2 |
| Free cash flow | 3 | -4 | 6 | 1 | 4 | 5 |
| CFO / Operating profit % | 69.4% | -72.2% | 114.5% | 28.8% | 87.2% | 180.1% |