Loading page…
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 55 | 95 | |
| COGS | 28 | 56 |
| Gross profit | 28 | 39 |
| 7 | 11 | |
| Operating profit (EBITDA) | 20 | 28 |
| OPM % | 36.4% | 29.6% |
| Depreciation | 2 | 2 |
| Interest | 3 | 1 |
| 3 | 5 | |
| Profit before tax | 19 | 30 |
| Tax | 3 | 8 |
| Tax % | 18% | 27.2% |
| 15 | 22 | |
| PAT margin % | 27.4% | 22.8% |
| EPS (₹) | 8.6 | 12.2 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 132 | 148 | |
| Total equity & liabilities | 132 | 148 |
| Fixed assets | 24 | 23 |
| CWIP | — | — |
| Investments | 0 | 0 |
| 109 | 126 | |
| Total assets | 132 | 148 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -18 | -9 | |
| -13 | -5 | |
| 64 | -10 | |
| Net cash flow | 34 | -23 |
| Free cash flow | -32 | -14 |
| CFO / Operating profit % | -90.1% | -30.3% |