| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 32 | 42 | 51 | 47 | 52 | 46 | |
| COGS | 23 | 31 | 37 | 33 | 38 | 32 |
| Gross profit | 10 | 11 | 14 | 15 | 14 | 14 |
| 8 | 9 | 11 | 11 | 11 | 12 | |
| 1 | 2 | 3 | 3 | 3 | 2 | |
| OPM % | 4.3% | 5.5% | 5.8% | 7.3% | 5.6% | 4.3% |
| Depreciation | 1 | 1 | 1 | 2 | 2 | 2 |
| Interest | 3 | 2 | 2 | 2 | 2 | 2 |
| 1 | 1 | 1 | 1 | 1 | 1 | |
| Profit before tax | -1 | 0 | 1 | 1 | 0 | -0 |
| Tax | -1 | 0 | 0 | 1 | 0 | -0 |
| Tax % | -42.7% | 33.3% | 33.6% | 96.2% | 50% | -100% |
| -1 | 0 | 1 | 0 | 0 | 0 | |
| PAT margin % | -2.2% | 0.5% | 1.5% | 0.1% | 0.1% | 0% |
| EPS (₹) | -1.3 | 0.4 | 1.3 | 0.1 | 0.1 | 0 |
| EPS adjusted (₹) | -1.3 | 0.4 | 1.3 | 0.1 | 0.1 | 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 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 44 | 44 | 45 | 45 | 45 | 45 |
| 18 | 17 | 15 | 22 | 20 | 18 | |
| 8 | 4 | 6 | 7 | 8 | 7 | |
| Total equity & liabilities | 76 | 71 | 72 | 79 | 78 | 75 |
| 16 | 15 | 14 | 20 | 19 | 16 | |
| CWIP | — | — | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 60 | 56 | 58 | 59 | 60 | 59 | |
| Total assets | 76 | 71 | 72 | 79 | 78 | 75 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -2 | 2 | 3 | -1 | 2 | 2 | |
| 7 | 2 | -0 | -0 | -0 | 2 | |
| -5 | -4 | -3 | 1 | -2 | -4 | |
| Net cash flow | -0 | -0 | -0 | 0 | 0 | 0 |
| Free cash flow | -2 | 1 | 2 | -2 | 1 | 2 |
| CFO / Operating profit % | -149.6% | 70.1% | 95.2% | -18% | 72% | 122.5% |