| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 101 | 120 | 130 | |
| COGS | 93 | 106 | 117 |
| Gross profit | 8 | 14 | 13 |
| 6 | 11 | 7 | |
| 3 | 3 | 6 | |
| OPM % | 2.8% | 2.2% | 4.4% |
| Depreciation | 0 | 0 | 0 |
| Interest | 2 | 2 | 2 |
| 1 | 2 | 0 | |
| Profit before tax | 2 | 3 | 4 |
| Tax | 1 | 1 | 1 |
| Tax % | 28.4% | 34.6% | 28.7% |
| 1 | 2 | 3 | |
| PAT margin % | 1.4% | 1.6% | 1.9% |
| EPS (₹) | 0.9 | 1.7 | 0.4 |
| EPS adjusted (₹) | 1.5 | 1.3 | — |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 9 | 15 | — |
| Reserves | 9 | 28 | — |
| 15 | 16 | — | |
| 8 | 8 | 96 | |
| Total equity & liabilities | 41 | 68 | 96 |
| 1 | 1 | 2 | |
| CWIP | 0 | 0 | — |
| Investments | 1 | 0 | 0 |
| 40 | 67 | 94 | |
| Total assets | 41 | 68 | 96 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 3 | -25 | -16 | |
| -2 | -0 | -1 | |
| 0 | 25 | 18 | |
| Net cash flow | 1 | 0 | 1 |
| Free cash flow | 3 | -25 | -16 |
| CFO / Operating profit % | 96.5% | -942.9% | -286% |