| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 172 | 136 | 175 | 117 | 117 | |
| COGS | 137 | 120 | 147 | 101 | 102 |
| Gross profit | 35 | 15 | 28 | 16 | 15 |
| 22 | 16 | 20 | 18 | 20 | |
| 13 | -1 | 8 | -2 | -5 | |
| OPM % | 7.5% | -0.4% | 4.4% | -2.1% | -4% |
| Depreciation | 4 | 4 | 4 | 5 | 7 |
| Interest | 3 | 2 | 1 | 1 | 0 |
| 3 | 2 | 3 | 2 | 4 | |
| Profit before tax | 10 | -4 | 5 | -6 | -8 |
| Tax | 3 | -1 | 2 | -1 | -1 |
| Tax % | 27.3% | -34.1% | 31.1% | -24.3% | -8.8% |
| 7 | -3 | 3 | -4 | -7 | |
| PAT margin % | 4.1% | -2% | 2% | -3.8% | -6.3% |
| EPS (₹) | — | -1.1 | 0.1 | -0.1 | -0.1 |
| EPS adjusted (₹) | 0.2 | -0.1 | 0.1 | -0.1 | -0.1 |
| — | — | 8.3% | — | — | |
| Annual report | 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 | 25 | 25 | 25 | 30 | 79 | 79 |
| Reserves | 11 | 18 | 16 | 14 | 9 | 2 |
| 25 | 26 | 18 | 19 | 6 | 5 | |
| 9 | 24 | 18 | 11 | 4 | 10 | |
| Total equity & liabilities | 71 | 93 | 76 | 74 | 98 | 96 |
| 46 | 43 | 39 | 39 | 37 | 40 | |
| CWIP | 0 | 0 | 0 | 0 | — | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 25 | 50 | 37 | 34 | 61 | 56 | |
| Total assets | 71 | 93 | 76 | 74 | 98 | 96 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 3 | 10 | 5 | -29 | 8 | |
| -1 | -0 | -5 | -3 | -8 | |
| -2 | -10 | -0 | 35 | -1 | |
| Net cash flow | -0 | -0 | 0 | 3 | -1 |
| Free cash flow | — | 10 | 0 | -29 | 8 |
| CFO / Operating profit % | 22.5% | — | 61.7% | — | — |