| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 44 | 45 | 53 | 45 | 45 | 36 | |
| COGS | 28 | 28 | 31 | 25 | 24 | 19 |
| Gross profit | 16 | 17 | 22 | 20 | 21 | 17 |
| 13 | 13 | 18 | 17 | 18 | 15 | |
| 4 | 3 | 4 | 3 | 3 | 3 | |
| OPM % | 8% | 7.7% | 7.4% | 7% | 6.8% | 7.2% |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 |
| Interest | 2 | 2 | 2 | 2 | 2 | 1 |
| 0 | 0 | 0 | 0 | 0 | 1 | |
| Profit before tax | -1 | -1 | 0 | -1 | -0 | -0 |
| Tax | -0 | -0 | 0 | -0 | 1 | 0 |
| Tax % | -30.6% | -24.3% | 0% | -22.7% | 197.1% | 0% |
| -1 | -1 | 0 | -1 | -1 | -0 | |
| PAT margin % | -1.1% | -1.3% | 0% | -1.3% | -2.3% | -0.4% |
| EPS (₹) | — | -0.6 | 0 | -0.6 | -1 | -0.1 |
| EPS adjusted (₹) | -0.5 | -0.6 | 0 | -0.6 | -1 | -0.1 |
| 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 8 | 8 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 15 | 15 | 12 | 12 | 12 | 11 | 11 |
| 23 | 24 | 24 | 23 | 23 | 19 | 17 | |
| 14 | 14 | 16 | 9 | 9 | 11 | 8 | |
| Total equity & liabilities | 60 | 61 | 63 | 55 | 54 | 50 | 45 |
| 30 | 28 | 25 | 26 | 25 | 25 | 24 | |
| CWIP | — | — | — | — | — | — | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 30 | 33 | 38 | 29 | 29 | 25 | 22 | |
| Total assets | 60 | 61 | 63 | 55 | 54 | 50 | 45 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 2 | 5 | 3 | 9 | 4 | |
| 0 | -0 | -2 | -1 | -3 | -0 | |
| -1 | -3 | -3 | -2 | -6 | -3 | |
| Net cash flow | 0 | -1 | -0 | 0 | -0 | 0 |
| Free cash flow | — | — | — | — | — | 3 |
| CFO / Operating profit % | 17.7% | 52.2% | 131.4% | 83.8% | 283.6% | 146.3% |