Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 23 | 27 | 19 | 22 | 26 | 23 | |
| COGS | 1 | 3 | -0 | -0 | -0 | 1 |
| Gross profit | 22 | 24 | — | — | — | 23 |
| 27 | 26 | 25 | 21 | 26 | 24 | |
| -6 | -2 | -5 | 1 | 1 | -2 | |
| OPM % | -26.3% | -6.7% | -26.9% | 4.5% | 1.9% | -6.6% |
| Depreciation | 1 | 1 | 1 | 1 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | -7 | -2 | -6 | 0 | 0 | -2 |
| Tax | -1 | -0 | -1 | 0 | -0 | 0 |
| Tax % | -16.5% | -9.2% | -16.9% | 111.1% | -25% | 12.4% |
| -5 | -2 | -5 | 0 | 0 | -2 | |
| PAT margin % | -24.2% | -8.1% | -23.7% | 0% | 0.8% | -8.6% |
| EPS (₹) | -5.3 | -2.1 | -4.5 | 0 | 0 | -1.9 |
| EPS adjusted (₹) | — | — | -4.5 | 0 | 0.2 | -1.4 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | 14 |
| Reserves | -3 | -3 | -3 | -2 |
| 0 | 0 | 0 | 0 | |
| 5 | 4 | 3 | 3 | |
| Total equity & liabilities | 12 | 11 | 11 | 15 |
| 1 | 1 | 0 | 0 | |
| CWIP | 0 | 0 | 0 | — |
| Investments | 0 | 0 | 1 | 0 |
| 11 | 10 | 9 | 14 | |
| Total assets | 12 | 11 | 11 | 15 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -2 | 1 | 1 | 1 | 0 | -3 | |
| 1 | 1 | -0 | -1 | -1 | 1 | |
| 1 | -1 | -0 | -0 | -0 | 6 | |
| Net cash flow | -1 | 1 | 0 | -1 | -1 | 4 |
| Free cash flow | -2 | 1 | 1 | -0 | 0 | -3 |
| CFO / Operating profit % | — | — | — | 104% | 21.6% | — |