| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 198 | 149 | 152 | 230 | 176 | |
| COGS | 191 | 141 | 144 | 221 | 180 |
| Gross profit | 7 | 7 | 8 | 8 | -4 |
| 4 | 4 | 4 | 4 | 2 | |
| 3 | 3 | 4 | 5 | -6 | |
| OPM % | 1.4% | 2% | 2.6% | 2% | -3.4% |
| Depreciation | 1 | 1 | 1 | 2 | 2 |
| Interest | 2 | 3 | 3 | 2 | 2 |
| 0 | 1 | 0 | 0 | 0 | |
| Profit before tax | 0 | 1 | 1 | 1 | -10 |
| Tax | 0 | 0 | 0 | 0 | -0 |
| Tax % | 25.5% | 25.5% | 26% | 25.3% | -0.4% |
| 0 | 0 | 1 | 1 | -10 | |
| PAT margin % | 0.2% | 0.3% | 0.5% | 0.3% | -5.5% |
| EPS (₹) | 0.2 | 0.2 | 0.5 | 0.2 | -3.7 |
| EPS adjusted (₹) | — | 0.2 | 0.5 | 0.2 | -3.7 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 17 | 17 | 26 | 26 |
| Reserves | 23 | 24 | 30 | 21 |
| 29 | 33 | 26 | 12 | |
| 11 | 12 | 20 | 18 | |
| Total equity & liabilities | 80 | 86 | 102 | 77 |
| 4 | 7 | 15 | 13 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 75 | 78 | 87 | 64 | |
| Total assets | 80 | 86 | 102 | 77 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -3 | 14 | -2 | 3 | 16 | |
| -1 | -1 | -4 | -10 | 0 | |
| 3 | -13 | 6 | 7 | -16 | |
| Net cash flow | 0 | 0 | -0 | 0 | 0 |
| Free cash flow | -4 | 13 | -6 | -6 | 15 |
| CFO / Operating profit % | -108.7% | 452.2% | -58.2% | 69.9% | — |