| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 60 | 55 | 47 | 46 | 43 | |
| COGS | 51 | 46 | 42 | 41 | 36 |
| Gross profit | 9 | 9 | 5 | 5 | 7 |
| 4 | 4 | 5 | 7 | 3 | |
| 4 | 4 | 0 | -2 | 5 | |
| OPM % | 7.5% | 7.8% | 0.8% | -4.3% | 11% |
| Depreciation | 1 | 1 | 1 | 1 | 1 |
| Interest | 2 | 2 | 2 | 2 | 1 |
| 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 2 | 1 | -3 | -5 | 2 |
| Tax | 0 | 0 | -1 | -1 | 1 |
| Tax % | 3.9% | 22.9% | -25.9% | -25.1% | 29.3% |
| 2 | 1 | -2 | -4 | 2 | |
| PAT margin % | 2.9% | 1.7% | -4.5% | -7.9% | 3.5% |
| EPS (₹) | 1.6 | 0.8 | -1.8 | -2.5 | 0.9 |
| EPS adjusted (₹) | — | 0.8 | -1.7 | -2.3 | 0.9 |
| 9.6% | 18.3% | — | — | — | |
| Annual report | Annual report for Mar 2022 | 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 | 11 | 13 | 16 | 18 |
| Reserves | 5 | 7 | 12 | 11 |
| 22 | 18 | 12 | 13 | |
| 4 | 3 | 2 | 3 | |
| Total equity & liabilities | 41 | 41 | 42 | 45 |
| 12 | 12 | 13 | 14 | |
| CWIP | — | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 29 | 29 | 29 | 31 | |
| Total assets | 41 | 41 | 42 | 45 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 5 | 4 | 0 | -1 | 4 | |
| -0 | -1 | -1 | -2 | -2 | |
| -5 | -4 | 0 | 3 | -2 | |
| Net cash flow | 1 | -0 | -0 | 0 | -0 |
| Free cash flow | 5 | 3 | -0 | -4 | 2 |
| CFO / Operating profit % | 113.4% | 99.5% | 69.2% | — | 88.9% |