| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 18 | 25 | 17 | 25 | |
| COGS | 18 | 26 | 17 | 19 |
| Gross profit | 0 | -1 | -1 | 6 |
| 106 | 4 | 5 | 5 | |
| -106 | -5 | -6 | 1 | |
| OPM % | -573.8% | -18.7% | -35.6% | 4.9% |
| Depreciation | 2 | 2 | 2 | 2 |
| Interest | 1 | 2 | 1 | 1 |
| 0 | 0 | -0 | 1 | |
| Profit before tax | -109 | -8 | -10 | -1 |
| Tax | -3 | 3 | 2 | -1 |
| Tax % | -3.1% | 34% | 24.3% | -50.8% |
| PAT | -105 | -11 | -12 | -1 |
| PAT margin % | -571.6% | -44% | -70.2% | -2.4% |
| EPS (₹) | -42.1 | -4.4 | -0.5 | -0 |
| EPS adjusted (₹) | -4.2 | -0.4 | -0.5 | -0 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 25 | 25 | 25 | 25 |
| Reserves | -91 | -102 | -114 | -114 |
| 90 | 88 | 90 | 90 | |
| 33 | 22 | 29 | 29 | |
| Total equity & liabilities | 56 | 33 | 30 | 30 |
| 17 | 15 | 16 | 15 | |
| CWIP | — | 0 | 0 | 0 |
| Investments | 5 | 0 | 0 | 0 |
| 34 | 18 | 13 | 15 | |
| Total assets | 56 | 33 | 30 | 30 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 9 | 5 | 0 | 1 | |
| 1 | 0 | 0 | -0 | |
| -9 | -5 | -0 | -1 | |
| Net cash flow | 0 | -0 | 0 | -0 |
| Free cash flow | 9 | 5 | 0 | 1 |
| CFO / Operating profit % | — | — | — | 104.1% |