| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 219 | 346 | |
| COGS | 167 | 277 |
| Gross profit | 52 | 69 |
| 28 | 31 | |
| Operating profit (EBITDA) | 25 | 37 |
| OPM % | 11.3% | 10.8% |
| Depreciation | 6 | 7 |
| Interest | 1 | 8 |
| 1 | 5 | |
| Profit before tax | 19 | 28 |
| Tax | 6 | 7 |
| Tax % | 31.4% | 25.3% |
| 13 | 21 | |
| PAT margin % | 5.9% | 5.9% |
| EPS (₹) | 15.9 | 19.5 |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| Other liabilities | 199 | 255 |
| Total equity & liabilities | 199 | 255 |
| Fixed assets | 18 | 15 |
| CWIP | — | — |
| Investments | 0 | 0 |
| 182 | 240 | |
| Total assets | 199 | 255 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -67 | -46 | |
| -13 | -2 | |
| 83 | 70 | |
| Net cash flow | 4 | 22 |
| Free cash flow | -74 | -49 |
| CFO / Operating profit % | -270.2% | -122.1% |