| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 10 | 11 | 5 | 5 | 4 | 4 | |
| COGS | 4 | 3 | 1 | 2 | 1 | 2 |
| Gross profit | 6 | 8 | 4 | 3 | 3 | 3 |
| 4 | 6 | 4 | 3 | 3 | 2 | |
| Operating profit (EBITDA) | 2 | 2 | 0 | 0 | 1 | 0 |
| OPM % | 23% | 21.4% | 1.6% | 4% | 20.7% | 1.9% |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 0 | 1 | 1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 1 | 1 | -2 | 1 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | -0 | 0 |
| Tax % | 26.8% | 24.8% | 0% | 0% | -2.5% | 30% |
| 1 | 1 | -2 | 1 | 0 | 0 | |
| PAT margin % | 10.3% | 8.2% | -31% | 12.9% | 9.4% | 1.4% |
| EPS (₹) | 2.3 | 2.2 | -3.6 | 1.4 | 1.4 | 0.1 |
| EPS adjusted (₹) | — | 2.2 | -3.6 | — | — | — |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | — | 4 | 4 | — | — | — |
| Reserves | — | 6 | 5 | — | — | — |
| — | 4 | 5 | — | — | — | |
| 15 | 4 | 4 | 15 | 16 | 18 | |
| Total equity & liabilities | 15 | 18 | 18 | 15 | 16 | 18 |
| — | — | — | — | 3 | 3 | |
| CWIP | — | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 15 | 18 | 18 | 15 | 12 | 14 | |
| Total assets | 15 | 18 | 18 | 15 | 16 | 18 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 1 | -1 | -0 | 0 | -1 | |
| -2 | -1 | -0 | 1 | 0 | -1 | |
| 2 | 1 | 0 | -2 | 1 | 2 | |
| Net cash flow | 1 | 1 | -0 | -1 | 1 | 1 |
| Free cash flow | -1 | -0 | -1 | -0 | 0 | -1 |
| CFO / Operating profit % | 35.6% | 43.6% | -812.5% | -115.8% | 47.8% | -950% |