| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 25 | 20 | 23 | |
| COGS | 15 | 14 | 17 |
| Gross profit | 9 | 6 | 6 |
| 6 | 5 | 5 | |
| Operating profit (EBITDA) | 3 | 1 | 1 |
| OPM % | 13.9% | 5.4% | 3.2% |
| Depreciation | 0 | 0 | 0 |
| Interest | 1 | 0 | 0 |
| 0 | 0 | 0 | |
| Profit before tax | 3 | 1 | 0 |
| Tax | 1 | 0 | 0 |
| Tax % | 25.8% | 48.1% | 37% |
| 2 | 0 | 0 | |
| PAT margin % | 8.2% | 2% | 0.7% |
| EPS (₹) | 13.5 | 2.2 | 0.9 |
| EPS adjusted (₹) | 10.9 | 2.2 | — |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 1 | 2 | 2 | — |
| Reserves | 1 | 14 | 15 | — |
| 7 | 1 | 4 | — | |
| 11 | 8 | 8 | 29 | |
| Total equity & liabilities | 21 | 25 | 29 | 29 |
| Fixed assets | — | — | 0 | 0 |
| CWIP | — | — | — | — |
| Investments | 0 | 0 | 1 | 0 |
| 21 | 25 | 28 | 28 | |
| Total assets | 21 | 25 | 29 | 29 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -2 | -4 | -0 | |
| -0 | -1 | 1 | |
| 5 | 3 | -0 | |
| Net cash flow | 2 | -2 | 0 |
| Free cash flow | -2 | -4 | -0 |
| CFO / Operating profit % | -66.2% | -349.1% | -17.6% |