| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 26 | 25 | 27 | 29 | |
| COGS | 9 | 9 | 9 | 10 |
| Gross profit | 17 | 16 | 18 | 19 |
| 11 | 12 | 13 | 14 | |
| 6 | 5 | 5 | 5 | |
| OPM % | 24.4% | 19% | 18.3% | 17% |
| Depreciation | 5 | 5 | 5 | 5 |
| Interest | 3 | 3 | 2 | 2 |
| 1 | 1 | 1 | 1 | |
| Profit before tax | -1 | -1 | -1 | -1 |
| Tax | 0 | -0 | -0 | 0 |
| Tax % | 1.6% | -28.5% | -37.7% | 11.1% |
| PAT | -1 | -1 | -1 | -1 |
| PAT margin % | -2.5% | -3.5% | -1.9% | -4.8% |
| EPS (₹) | -0 | -0.1 | -0 | -0.1 |
| EPS adjusted (₹) | -0 | -0.1 | -0 | -0.1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 15 | 15 | 15 | 15 |
| Reserves | 2 | 1 | 0 | -1 |
| 13 | 8 | 2 | 6 | |
| 15 | 15 | 19 | 19 | |
| Total equity & liabilities | 45 | 40 | 37 | 40 |
| 22 | 19 | 22 | 24 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 24 | 21 | 15 | 16 | |
| Total assets | 45 | 40 | 37 | 40 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 6 | 6 | 5 | 4 | |
| 1 | 4 | 6 | -3 | |
| -7 | -10 | -11 | -1 | |
| Net cash flow | -0 | 0 | -0 | -0 |
| Free cash flow | 5 | 5 | 4 | 1 |
| CFO / Operating profit % | 92.8% | 119.1% | 97.8% | 81.9% |