| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 19 | 21 | 21 | 30 | 23 | |
| COGS | 0 | -0 | 2 | 7 | 2 |
| Gross profit | — | — | 19 | 23 | 21 |
| — | 19 | 20 | 20 | 19 | |
| — | 2 | -1 | 3 | 2 | |
| OPM % | — | 8.5% | -5.2% | 9.9% | 7.2% |
| Depreciation | 3 | 3 | 2 | 2 | 2 |
| Interest | 2 | 1 | 1 | 1 | 1 |
| 0 | 3 | 2 | 0 | 0 | |
| Profit before tax | -0 | 1 | -1 | 0 | -1 |
| Tax | -0 | 0 | 0 | 0 | -0 |
| Tax % | -30% | 13.2% | 14.4% | 8.3% | -8.9% |
| -0 | 1 | -1 | 0 | -1 | |
| PAT margin % | -1% | 5.4% | -6.4% | 1.1% | -3.6% |
| EPS (₹) | -0.3 | 0.6 | -1.3 | 0 | 0.2 |
| EPS adjusted (₹) | — | 0.8 | -0.9 | 0.2 | -0.4 |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 15 | 15 | 19 | 19 |
| Reserves | 37 | 34 | 42 | 41 |
| 9 | 10 | 10 | 10 | |
| 4 | 7 | 7 | 7 | |
| Total equity & liabilities | 65 | 66 | 78 | 78 |
| 50 | 56 | 56 | 60 | |
| CWIP | 0 | 0 | 1 | 1 |
| Investments | 0 | 0 | 0 | 0 |
| 15 | 10 | 21 | 17 | |
| Total assets | 65 | 66 | 78 | 78 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 4 | -3 | 3 | -9 | 6 | |
| -3 | -8 | -5 | -3 | -7 | |
| -1 | 11 | 2 | 13 | 0 | |
| Net cash flow | — | -0 | 0 | 1 | -1 |
| Free cash flow | 1 | -7 | -6 | -12 | -1 |
| CFO / Operating profit % | — | -181.5% | — | -296.4% | 353% |