| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 67 | 61 | 78 | 74 | 158 | |
| COGS | 0 | 55 | 29 | 67 | 107 | 160 |
| Gross profit | — | 11 | 32 | 10 | -33 | -2 |
| 0 | 8 | 8 | 10 | 11 | 14 | |
| 0 | 3 | 24 | 0 | -44 | -16 | |
| OPM % | — | 5.1% | 39.1% | 0.2% | -59.7% | -9.9% |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 1 |
| Interest | 0 | 0 | 2 | 0 | 1 | 1 |
| 0 | 7 | 10 | 2 | 2 | 1 | |
| Profit before tax | 0 | 10 | 32 | 0 | -45 | -16 |
| Tax | 0 | 3 | 8 | -1 | 0 | -0 |
| Tax % | — | 26.7% | 24.1% | -122.5% | 1.1% | -0.4% |
| 0 | 7 | 24 | 1 | -45 | -16 | |
| PAT margin % | — | 10.4% | 39.6% | 1.4% | -61.3% | -10% |
| EPS (₹) | -0.1 | 16.1 | 56.3 | 2.5 | -105 | -36.7 |
| EPS adjusted (₹) | 0 | 16.1 | 56.3 | 2.5 | -105.1 | -36.7 |
| — | 0% | 8.9% | 0% | — | — | |
| Annual report | — | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity capital | 0 | 0 | 4 | 4 | 4 | 4 | 4 |
| Reserves | -0 | -0 | 63 | 88 | 87 | 41 | 26 |
| Minority interest | — | — | — | — | — | — | 0 |
| 0 | 0 | 0 | 18 | 0 | 190 | 188 | |
| 0 | 0 | 20 | 35 | 13 | 36 | 24 | |
| Total equity & liabilities | 0 | 0 | 88 | 145 | 104 | 271 | 242 |
| 0 | 0 | 1 | 1 | 3 | 2 | 2 | |
| CWIP | — | — | — | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 12 | 12 | 12 | 11 | 11 |
| — | — | 75 | 132 | 90 | 258 | 229 | |
| Total assets | 0 | 0 | 88 | 145 | 104 | 271 | 242 |
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 10 | -27 | 23 | -179 | -13 | |
| 0 | -14 | 9 | -0 | 2 | 2 | |
| 0 | 0 | 16 | -20 | 189 | -2 | |
| Net cash flow | 0 | -4 | -2 | 2 | 12 | -13 |
| Free cash flow | 0 | 9 | -27 | 21 | -179 | -13 |
| CFO / Operating profit % | — | 305.6% | -111% | — | — | — |