| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 40 | 55 | 60 | 66 | 71 | |
| COGS | 32 | 49 | 55 | 60 | 65 |
| Gross profit | 8 | 6 | 5 | 6 | 5 |
| 6 | 4 | 2 | 2 | 2 | |
| Operating profit (EBITDA) | 1 | 2 | 3 | 5 | 3 |
| OPM % | 3.3% | 3.3% | 5.5% | 7% | 4.4% |
| Depreciation | 0 | 0 | 0 | 0 | 0 |
| Interest | 1 | 2 | 2 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 0 | 1 | 2 | 3 | 1 |
| Tax | 0 | -0 | 0 | 1 | 0 |
| Tax % | 33.3% | -31.5% | 23% | 25.2% | 21.8% |
| 0 | 1 | 1 | 2 | 1 | |
| PAT margin % | 0.5% | 1.3% | 2.3% | 3.5% | 1.2% |
| EPS (₹) | 0.4 | 0.8 | 1.1 | 0.9 | 0.3 |
| EPS adjusted (₹) | — | 0.3 | 0.6 | — | — |
| Annual report | Annual report for Mar 2022 | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | — | 13 | 13 | — | — |
| Reserves | — | 11 | 15 | — | — |
| Borrowings | — | — | — | — | — |
| 28 | 17 | 33 | 67 | 66 | |
| Total equity & liabilities | 28 | 41 | 61 | 67 | 66 |
| — | 0 | 0 | 0 | 0 | |
| CWIP | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 5 |
| 28 | 41 | 61 | 66 | 61 | |
| Total assets | 28 | 41 | 61 | 67 | 66 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -5 | -17 | 2 | -3 | -10 | |
| 0 | -2 | 0 | 0 | 0 | |
| 5 | 14 | 5 | 4 | 8 | |
| Net cash flow | 1 | -5 | 7 | 2 | -1 |
| Free cash flow | -5 | -17 | 2 | -3 | -10 |
| CFO / Operating profit % | -350% | -955.3% | 56.8% | -65% | -314% |