| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 796 | 364 | 49 | 34 | 18 | 36 | |
| COGS | 729 | 345 | 129 | 142 | 18 | 36 |
| Gross profit | 66 | 19 | -81 | -108 | 0 | 1 |
| 34 | 6 | 1 | 5 | 0 | 0 | |
| 32 | 13 | -82 | -113 | -0 | 0 | |
| OPM % | 4.1% | 3.6% | -167.9% | -331.2% | -1.1% | 0.3% |
| Depreciation | 1 | 2 | 1 | 0 | 0 | 0 |
| Interest | 16 | 18 | 4 | 0 | 0 | 0 |
| 1 | 5 | 86 | 5 | 0 | 0 | |
| Profit before tax | 16 | -1 | 0 | -109 | -0 | 0 |
| Tax | 4 | 0 | -0 | 0 | 0 | 0 |
| Tax % | 27.1% | 3.5% | -109.1% | 0% | 0% | 15.8% |
| 0 | -1 | 0 | -109 | -0 | 0 | |
| PAT margin % | 0% | -0.4% | 0.5% | -318.7% | -0.5% | 0.4% |
| EPS (₹) | 1.1 | -0 | 0 | 0 | 0 | 0 |
| EPS adjusted (₹) | — | — | 0 | -1.8 | -0 | 0 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 61 | 61 | 61 | 61 |
| Reserves | -2 | -237 | -237 | -237 |
| 146 | 124 | 123 | 125 | |
| 58 | 54 | 54 | 57 | |
| Total equity & liabilities | 264 | 3 | 2 | 6 |
| 2 | 0 | 0 | 0 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 262 | 3 | 2 | 6 | |
| Total assets | 264 | 3 | 2 | 6 |
| ₹ Cr | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 27 | 47 | 125 | -1 | -44 | |
| 3 | 2 | -125 | 0 | 0 | |
| -32 | -49 | -1 | -0 | 44 | |
| Net cash flow | -2 | -0 | -1 | -1 | 0 |
| Free cash flow | 27 | 47 | 125 | -1 | -44 |
| CFO / Operating profit % | 203.7% | — | — | — | — |