| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 33 | 24 | 14 | 1 | 0 | |
| COGS | 4 | 4 | 8 | 0 | 0 |
| Gross profit | 29 | 19 | 5 | 0 | — |
| 21 | 15 | 5 | 4 | 1 | |
| Operating profit (EBITDA) | 8 | 4 | -0 | -4 | -1 |
| OPM % | 24.5% | 17.2% | -2.3% | -715.5% | — |
| Depreciation | 1 | 1 | 1 | 0 | 0 |
| Interest | 1 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 5 | 0 | |
| Profit before tax | 6 | 3 | -2 | 0 | -1 |
| Tax | 2 | 1 | -0 | -0 | 1 |
| Tax % | 37.5% | 32.5% | -3.5% | -100% | 73.7% |
| 4 | 2 | -2 | 0 | -2 | |
| PAT margin % | 10.9% | 7.8% | -16.2% | 34.5% | — |
| EPS (₹) | 5.1 | 1.8 | -2.1 | 0.2 | 1.6 |
| Annual report | Annual report for Mar 2022 | 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 | — | — | — | — | — |
| Reserves | — | — | — | — | — |
| Borrowings | — | — | — | — | — |
| 34 | 76 | 42 | 27 | 24 | |
| Total equity & liabilities | 34 | 76 | 42 | 27 | 24 |
| Fixed assets | — | — | — | 0 | 0 |
| CWIP | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 |
| 34 | 76 | 42 | 27 | 24 | |
| Total assets | 34 | 76 | 42 | 27 | 24 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 9 | -40 | -5 | 12 | -5 | |
| 0 | -2 | -1 | 22 | 0 | |
| -10 | 46 | 3 | -13 | 0 | |
| Net cash flow | -0 | 3 | -3 | 21 | -4 |
| Free cash flow | 9 | -42 | -6 | 12 | -5 |
| CFO / Operating profit % | 117.3% | — | — | — | — |