| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 159 | 158 | 260 | 132 | 101 | |
| COGS | 91 | 94 | 185 | 83 | 59 |
| Gross profit | 68 | 64 | 75 | 49 | 42 |
| 38 | 39 | 39 | 28 | 28 | |
| 30 | 25 | 36 | 21 | 14 | |
| OPM % | 18.6% | 16% | 14% | 15.8% | 14% |
| Depreciation | 11 | 13 | 12 | 11 | 10 |
| Interest | 4 | 4 | 5 | 5 | 4 |
| 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 14 | 9 | 20 | 6 | 0 |
| Tax | 4 | 4 | 6 | 2 | 0 |
| Tax % | 29.1% | 41.7% | 32% | 36% | 50% |
| 10 | 5 | 14 | 4 | 0 | |
| PAT margin % | 6.4% | 3.2% | 5.3% | 2.8% | 0.2% |
| EPS (₹) | 8 | 3.9 | 10.6 | 2.9 | 0.1 |
| EPS adjusted (₹) | — | 3.9 | 10.6 | 2.9 | 0.1 |
| 0% | 0% | 15.2% | 55.7% | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 13 | 13 | 13 | 13 |
| Reserves | 113 | 125 | 126 | 124 |
| Minority interest | 0 | 0 | — | — |
| 32 | 43 | 36 | 38 | |
| 40 | 48 | 37 | 51 | |
| Total equity & liabilities | 198 | 229 | 212 | 226 |
| 86 | 77 | 67 | 60 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 112 | 152 | 145 | 166 | |
| Total assets | 198 | 229 | 212 | 226 |
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -2 | 8 | -0 | 14 | 8 | |
| -17 | -4 | -4 | 1 | -3 | |
| 19 | -4 | 4 | -14 | -4 | |
| Net cash flow | 0 | -0 | 0 | 0 | 1 |
| Free cash flow | -14 | 4 | -4 | 14 | 4 |
| CFO / Operating profit % | -7.2% | 32.3% | -0.6% | 65% | 53.1% |