| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|
| 33 | 37 | 36 | |
| COGS | 22 | 24 | 26 |
| Gross profit | 11 | 13 | 9 |
| 9 | 11 | 12 | |
| 2 | 3 | -2 | |
| OPM % | 6% | 6.7% | -5.9% |
| Depreciation | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 |
| 1 | 0 | 1 | |
| Profit before tax | 1 | 1 | -4 |
| Tax | -1 | 0 | -0 |
| Tax % | -88.6% | 41.3% | -0.8% |
| 2 | 0 | -4 | |
| PAT margin % | 5% | 1.2% | -10.3% |
| EPS (₹) | 0.2 | 0 | -0.3 |
| EPS adjusted (₹) | 0.2 | 0 | -0.3 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|
| Equity capital | 11 | 13 | 13 |
| Reserves | 3 | 18 | 15 |
| 14 | 10 | 20 | |
| 7 | 5 | 12 | |
| Total equity & liabilities | 35 | 46 | 60 |
| 16 | 16 | 18 | |
| CWIP | 1 | 0 | 0 |
| Investments | 0 | 0 | 0 |
| 18 | 30 | 43 | |
| Total assets | 35 | 46 | 60 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|
| -1 | -11 | 0 | |
| -1 | -1 | -3 | |
| 2 | 12 | 3 | |
| Net cash flow | 0 | 1 | -0 |
| Free cash flow | -2 | -12 | -3 |
| CFO / Operating profit % | -54.5% | -425.6% | — |