| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| 97 | 146 | 98 | 3 | |
| COGS | 85 | 126 | 87 | 3 |
| Gross profit | 12 | 20 | 12 | 0 |
| 2 | 2 | 4 | 2 | |
| 11 | 19 | 8 | -2 | |
| OPM % | 10.9% | 12.6% | 8.1% | -56.7% |
| Depreciation | 1 | 1 | 0 | 0 |
| Interest | 1 | 1 | 0 | 0 |
| 0 | 0 | 4 | -19 | |
| Profit before tax | 9 | 17 | 12 | -21 |
| Tax | 2 | 4 | 4 | -0 |
| Tax % | 24.9% | 25.9% | 30.7% | -0.8% |
| 7 | 13 | 8 | -21 | |
| PAT margin % | 6.9% | 8.8% | 8.2% | -782.6% |
| EPS (₹) | 6.6 | 3.4 | 0.8 | -3.4 |
| EPS adjusted (₹) | — | 1.7 | 0.5 | -1.3 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Equity capital | 76 | 163 | 163 |
| Reserves | 6 | 52 | 31 |
| 13 | 0 | 4 | |
| 12 | 22 | 24 | |
| Total equity & liabilities | 108 | 237 | 221 |
| 8 | 8 | 9 | |
| CWIP | 1 | 4 | 7 |
| Investments | 4 | 6 | 6 |
| 94 | 219 | 200 | |
| Total assets | 108 | 237 | 221 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| 5 | 2 | -107 | -1 | |
| -38 | -2 | -5 | -3 | |
| 35 | -2 | 111 | 4 | |
| Net cash flow | 3 | -2 | 0 | 0 |
| Free cash flow | 4 | 1 | -111 | -1 |
| CFO / Operating profit % | 44.5% | 12.2% | — | — |