| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 125 | 155 | |
| COGS | 104 | 136 |
| Gross profit | 22 | 18 |
| 12 | 11 | |
| 10 | 7 | |
| OPM % | 7.9% | 4.6% |
| Depreciation | 3 | 3 |
| Interest | 4 | 3 |
| 1 | 5 | |
| Profit before tax | 4 | 5 |
| Tax | 1 | 2 |
| Tax % | 28.9% | 31.4% |
| 3 | 4 | |
| PAT margin % | 2.2% | 2.4% |
| EPS (₹) | 1.7 | 2.2 |
| EPS adjusted (₹) | 1.6 | — |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 17 | — |
| Reserves | 33 | — |
| 38 | — | |
| 19 | 131 | |
| Total equity & liabilities | 108 | 131 |
| 44 | 55 | |
| CWIP | 0 | — |
| Investments | 0 | 0 |
| 64 | 76 | |
| Total assets | 108 | 131 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 3 | -18 | -0 | |
| -5 | -2 | -14 | |
| 2 | 21 | 14 | |
| Net cash flow | — | 1 | -1 |
| Free cash flow | — | -20 | -0 |
| CFO / Operating profit % | — | -180.6% | -3.8% |