| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 18 | 33 | 6 | 6 | |
| COGS | 15 | 29 | 3 | 1 |
| Gross profit | 2 | 5 | 3 | 6 |
| 1 | 2 | 5 | 96 | |
| 1 | 3 | -2 | -90 | |
| OPM % | 6.2% | 8.7% | -43.1% | — |
| Depreciation | 0 | 0 | 0 | 2 |
| Interest | 0 | 0 | 0 | 1 |
| 4 | 0 | 0 | 1 | |
| Profit before tax | 5 | 3 | -3 | -91 |
| Tax | 0 | 0 | 0 | -0 |
| Tax % | 0.7% | 1.1% | 1.2% | -0.1% |
| 4 | 3 | -3 | -91 | |
| PAT margin % | 25.4% | 8.5% | -46.4% | — |
| EPS (₹) | 0.3 | 0.2 | -0.2 | -5.4 |
| EPS adjusted (₹) | 0.3 | 0.2 | -0.2 | -5.3 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 33 | 33 | 33 | 35 |
| Reserves | 134 | 137 | 133 | 47 |
| Minority interest | — | 0 | — | — |
| 0 | 0 | 0 | 16 | |
| 3 | 7 | 50 | 23 | |
| Total equity & liabilities | 170 | 176 | 216 | 121 |
| 1 | 1 | 1 | 1 | |
| CWIP | 0 | 0 | — | 5 |
| Investments | 0 | 0 | 0 | 0 |
| 169 | 175 | 215 | 115 | |
| Total assets | 170 | 176 | 216 | 121 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1 | 0 | 50 | -16 | |
| -0 | -0 | -0 | -21 | |
| -0 | 0 | -2 | 16 | |
| Net cash flow | 1 | 0 | 49 | -21 |
| Free cash flow | 1 | -0 | 50 | -21 |
| CFO / Operating profit % | 63.3% | 1.4% | — | — |