| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 208 | 256 | |
| COGS | 165 | 204 |
| Gross profit | 43 | 52 |
| 10 | 14 | |
| 33 | 38 | |
| OPM % | 15.9% | 14.9% |
| Depreciation | 5 | 5 |
| Interest | 7 | 10 |
| 1 | 3 | |
| Profit before tax | 22 | 26 |
| Tax | 6 | 7 |
| Tax % | 26.2% | 26.3% |
| 16 | 19 | |
| PAT margin % | 7.7% | 7.6% |
| EPS (₹) | 3.4 | 0.3 |
| EPS adjusted (₹) | 0.3 | 0.3 |
| 1.5% | 2% | |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 53 | 64 |
| Reserves | 57 | 105 |
| 83 | 110 | |
| 56 | 83 | |
| Total equity & liabilities | 249 | 362 |
| 36 | 43 | |
| CWIP | 0 | 0 |
| Investments | 0 | 0 |
| 213 | 319 | |
| Total assets | 249 | 362 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -24 | -51 | |
| -3 | -8 | |
| 50 | 58 | |
| Net cash flow | 23 | -1 |
| Free cash flow | -24 | -63 |
| CFO / Operating profit % | -71.4% | -134.4% |