Loading page…
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 92 | 88 | 72 | 62 | |
| COGS | 38 | 36 | 24 | 27 |
| Gross profit | 54 | 52 | 49 | 34 |
| 42 | 47 | 45 | 37 | |
| Operating profit (EBITDA) | 12 | 5 | 4 | -3 |
| OPM % | 13.5% | 5.9% | 5.5% | -4.3% |
| Depreciation | 2 | 2 | 3 | 3 |
| Interest | 1 | 1 | 1 | 1 |
| 0 | 1 | 1 | 1 | |
| Profit before tax | 10 | 3 | 1 | -7 |
| Tax | 2 | 1 | 0 | -2 |
| Tax % | 22% | 39.2% | 29.3% | -25.4% |
| 8 | 2 | 1 | -5 | |
| PAT margin % | 8.2% | 2.2% | 0.7% | -8% |
| EPS (₹) | 7.9 | 1.6 | 0.4 | -4 |
| EPS adjusted (₹) | 6.1 | 1.5 | 0.4 | — |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 3 | 12 | 12 | 12 | — |
| Reserves | 12 | 23 | 25 | 25 | — |
| 14 | 13 | 13 | 18 | — | |
| 7 | 9 | 10 | 12 | 57 | |
| Total equity & liabilities | 36 | 58 | 60 | 68 | 57 |
| — | 24 | 23 | 41 | 38 | |
| CWIP | 5 | 2 | 12 | 0 | — |
| Investments | 0 | 0 | 0 | 0 | 0 |
| 31 | 32 | 25 | 26 | 19 | |
| Total assets | 36 | 58 | 60 | 68 | 57 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 8 | 14 | 8 | -1 | 4 | |
| -7 | -15 | -13 | -5 | 0 | |
| -2 | 8 | -1 | 4 | -5 | |
| Net cash flow | -1 | 7 | -6 | -1 | 0 |
| Free cash flow | — | 8 | -3 | -10 | 4 |
| CFO / Operating profit % | — | 116% | 150.4% | -16.5% | — |