| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 82 | 86 | 62 | 90 | |
| COGS | 60 | 55 | 46 | 64 |
| Gross profit | 22 | 31 | 16 | 26 |
| 12 | 18 | 16 | 19 | |
| 9 | 13 | -1 | 8 | |
| OPM % | 11.4% | 15.2% | -0.9% | 8.6% |
| Depreciation | 2 | 2 | 2 | 3 |
| Interest | 3 | 3 | 3 | 3 |
| 0 | 0 | 1 | 0 | |
| Profit before tax | 5 | 8 | -4 | 2 |
| Tax | 0 | -1 | 1 | -2 |
| Tax % | 0% | -14.1% | 25.2% | -148% |
| 5 | 9 | -6 | 4 | |
| PAT margin % | 6.3% | 10.2% | -9% | 4.1% |
| EPS (₹) | 3.6 | 5.7 | -2.5 | 1.5 |
| EPS adjusted (₹) | 3.6 | 4.9 | -2.3 | 1.5 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 14 | 18 | 24 | 24 |
| Reserves | -31 | -8 | 11 | 15 |
| Minority interest | 0 | — | — | — |
| 24 | 19 | 18 | 18 | |
| 21 | 25 | 11 | 8 | |
| Total equity & liabilities | 29 | 54 | 65 | 66 |
| 13 | 11 | 14 | 18 | |
| CWIP | 0 | 1 | 7 | 8 |
| Investments | 0 | 0 | 0 | 0 |
| 16 | 42 | 43 | 39 | |
| Total assets | 29 | 54 | 65 | 66 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 6 | -8 | -12 | 9 | |
| -3 | -2 | -12 | -7 | |
| -4 | 9 | 24 | -3 | |
| Net cash flow | — | — | 0 | -1 |
| Free cash flow | — | — | -24 | 2 |
| CFO / Operating profit % | 68% | -58% | — | 121.6% |