| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 50 | 63 | 49 | |
| COGS | 26 | 37 | 35 |
| Gross profit | 24 | 25 | 15 |
| 18 | 18 | 25 | |
| Operating profit (EBITDA) | 6 | 7 | -10 |
| OPM % | 11.6% | 11% | -20.8% |
| Depreciation | 3 | 3 | 3 |
| Interest | 2 | 3 | 3 |
| 1 | 2 | 0 | |
| Profit before tax | 1 | 3 | -17 |
| Tax | 0 | 1 | -4 |
| Tax % | 45.1% | 45.1% | -24.8% |
| 1 | 1 | -13 | |
| PAT margin % | 1.1% | 2.2% | -25.6% |
| EPS (₹) | 0.4 | 0.8 | -6.5 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 7 | 9 | 10 |
| Reserves | 9 | 9 | 52 |
| Minority interest | 0 | — | — |
| 28 | 28 | 50 | |
| 21 | 29 | 33 | |
| Total equity & liabilities | 66 | 74 | 146 |
| — | — | — | |
| CWIP | — | — | — |
| Investments | — | — | — |
| 66 | 74 | 146 | |
| Total assets | 66 | 74 | 146 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -5 | 5 | -58 | |
| -4 | -1 | -18 | |
| Cash from financing | 7 | -4 | 76 |
| Net cash flow | -2 | -0 | 0 |
| Free cash flow | -10 | 2 | -76 |
| CFO / Operating profit % | -89.8% | 72.9% | — |