| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 134 | 157 | 166 | |
| COGS | 96 | 116 | 120 |
| Gross profit | 38 | 41 | 46 |
| 29 | 30 | 34 | |
| Operating profit (EBITDA) | 9 | 11 | 13 |
| OPM % | 7% | 7.2% | 7.6% |
| Depreciation | — | 3 | 3 |
| Interest | 1 | 1 | 1 |
| 0 | 1 | 0 | |
| Profit before tax | 9 | 8 | 9 |
| Tax | 2 | 2 | 2 |
| Tax % | 28% | 27.1% | 25.4% |
| 6 | 6 | 7 | |
| PAT margin % | 4.6% | 3.9% | 4% |
| EPS (₹) | 3.7 | 2.7 | 2.8 |
| EPS adjusted (₹) | 2.7 | — | — |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 12 | 23 | — | — |
| Reserves | 9 | 35 | — | — |
| 11 | 8 | — | — | |
| 19 | 18 | 114 | 136 | |
| Total equity & liabilities | 51 | 84 | 114 | 136 |
| 29 | 28 | 32 | 30 | |
| CWIP | — | — | — | — |
| Investments | — | — | 0 | 19 |
| 23 | 56 | 83 | 87 | |
| Total assets | 51 | 84 | 114 | 136 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 3 | 4 | -1 | 10 | |
| -2 | -25 | -24 | -20 | |
| -1 | 26 | 21 | 13 | |
| Net cash flow | 0 | 5 | -4 | 3 |
| Free cash flow | 1 | 2 | -16 | -25 |
| CFO / Operating profit % | — | 37.4% | -9.4% | 80.3% |