| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 68 | 74 | 83 | |
| COGS | 44 | 44 | 49 |
| Gross profit | 24 | 29 | 34 |
| 16 | 21 | 23 | |
| Operating profit (EBITDA) | 8 | 8 | 11 |
| OPM % | 11.3% | 11.1% | 13.4% |
| Depreciation | 0 | 1 | 2 |
| Interest | 1 | 1 | 1 |
| 1 | 3 | 1 | |
| Profit before tax | 8 | 10 | 10 |
| Tax | 2 | 2 | 3 |
| Tax % | 24.7% | 24.9% | 26.3% |
| 6 | 7 | 8 | |
| PAT margin % | 9.1% | 10% | 9.2% |
| EPS (₹) | 6.1 | 5.6 | 5.6 |
| EPS adjusted (₹) | 6.1 | 5.4 | — |
| 0% | 8.9% | — | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 2 | 10 | 14 | — |
| Reserves | 13 | 11 | 36 | — |
| 6 | 7 | 5 | — | |
| 10 | 16 | 21 | 96 | |
| Total equity & liabilities | 31 | 44 | 76 | 96 |
| — | — | 9 | 8 | |
| CWIP | 1 | — | — | — |
| Investments | — | 7 | 24 | 26 |
| 30 | 44 | 43 | 62 | |
| Total assets | 31 | 44 | 76 | 96 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 4 | 5 | 1 | 3 | |
| -1 | -7 | -21 | -5 | |
| -1 | 0 | 19 | 3 | |
| Net cash flow | 2 | -2 | -1 | 0 |
| Free cash flow | 2 | 1 | -4 | -2 |
| CFO / Operating profit % | — | 62.2% | 14.6% | 23% |