| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 123 | 185 | |
| COGS | 98 | 147 |
| Gross profit | 25 | 37 |
| 11 | 15 | |
| Operating profit (EBITDA) | 14 | 22 |
| OPM % | 11.4% | 12% |
| Depreciation | 2 | 2 |
| Interest | 4 | 5 |
| 2 | 2 | |
| Profit before tax | 10 | 18 |
| Tax | 2 | 5 |
| Tax % | 24.8% | 28% |
| 8 | 13 | |
| PAT margin % | 6.1% | 6.9% |
| EPS (₹) | 4.8 | 7.2 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 115 | 175 | |
| Total equity & liabilities | 115 | 175 |
| Fixed assets | 18 | 29 |
| CWIP | — | — |
| Investments | 0 | 0 |
| 96 | 146 | |
| Total assets | 115 | 175 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -7 | -12 | |
| -4 | -13 | |
| 10 | 40 | |
| Net cash flow | 0 | 14 |
| Free cash flow | -7 | -25 |
| CFO / Operating profit % | -48.4% | -55.6% |