| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 28 | 32 | 13 | 26 | 85 | 175 | |
| COGS | 0 | 33 | 13 | 26 | 73 | 161 |
| Gross profit | — | -1 | 0 | 1 | 13 | 14 |
| 46 | 4 | 3 | 4 | 6 | 6 | |
| -18 | -6 | -3 | -3 | 7 | 8 | |
| OPM % | -62.2% | -17.6% | -24.6% | -11.5% | 7.9% | 4.6% |
| Depreciation | 1 | 0 | 0 | 0 | 1 | 1 |
| Interest | 1 | 0 | 0 | 1 | 1 | 1 |
| 0 | 0 | 6 | 9 | 1 | 1 | |
| Profit before tax | -19 | -4 | -0 | 23 | 6 | 7 |
| Tax | 0 | 0 | 0 | 1 | -0 | 1 |
| Tax % | 0% | 0% | 0% | 4% | -0.7% | 18.2% |
| -19 | -4 | -0 | 22 | 6 | 6 | |
| PAT margin % | -65.8% | -12.9% | -0.7% | 84.5% | 7% | 3.5% |
| EPS (₹) | — | -4 | -0.1 | 21.8 | 4.7 | 4 |
| EPS adjusted (₹) | -18.1 | -4 | -0.1 | — | 4.5 | 4 |
| Annual report | Annual report for Mar 2021 | 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 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 10 | 10 | 10 | — | 13 | 15 |
| Reserves | -36 | -40 | -40 | — | 14 | 29 |
| 47 | 44 | 36 | — | 28 | 9 | |
| 14 | 14 | 12 | 22 | 6 | 13 | |
| Total equity & liabilities | 35 | 27 | 18 | 22 | 61 | 66 |
| 16 | 16 | 10 | — | 9 | 8 | |
| CWIP | 0 | 0 | 0 | — | 1 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 19 | 12 | 8 | 22 | 52 | 57 | |
| Total assets | 35 | 27 | 18 | 22 | 61 | 66 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 4 | 2 | 22 | -39 | 10 | |
| -1 | 6 | 0 | -1 | -0 | |
| -3 | -8 | -22 | 39 | -9 | |
| Net cash flow | 0 | -0 | -0 | -0 | 0 |
| Free cash flow | 4 | 2 | 22 | -39 | 9 |
| CFO / Operating profit % | — | — | — | -576% | 118.8% |