Loading page…
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 22 | 25 | 27 | |
| COGS | 14 | 16 | 14 |
| Gross profit | 8 | 9 | 13 |
| 3 | 4 | 4 | |
| Operating profit (EBITDA) | 4 | 5 | 8 |
| OPM % | 19% | 19.8% | 30.9% |
| Depreciation | 1 | 1 | 2 |
| Interest | 1 | 2 | 2 |
| 0 | 0 | 0 | |
| Profit before tax | 1 | 2 | 5 |
| Tax | — | — | — |
| 1 | 1 | 3 | |
| PAT margin % | 4.7% | 5.8% | 12.9% |
| EPS (₹) | 1.2 | 1.7 | 3.8 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 1 | 1 | 10 |
| Reserves | 2 | 4 | 7 |
| 13 | 22 | 16 | |
| 5 | 6 | 6 | |
| Total equity & liabilities | 22 | 33 | 38 |
| 7 | 6 | 8 | |
| CWIP | 3 | 3 | 2 |
| Investments | — | — | — |
| 12 | 23 | 29 | |
| Total assets | 22 | 33 | 38 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 4 | 3 | -3 | |
| -3 | -1 | -6 | |
| Cash from financing | -1 | 8 | -1 |
| Net cash flow | 0 | 9 | -9 |
| Free cash flow | -2 | 1 | -6 |
| CFO / Operating profit % | 89.6% | 54.8% | -31.7% |