Loading page…
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 142 | 198 | |
| COGS | 100 | 142 |
| Gross profit | 42 | 56 |
| 28 | 35 | |
| Operating profit (EBITDA) | 13 | 21 |
| OPM % | 9.4% | 10.6% |
| Depreciation | 0 | 1 |
| Interest | 2 | 3 |
| 1 | 0 | |
| Profit before tax | 12 | 18 |
| Tax | 3 | 5 |
| Tax % | 25.9% | 25% |
| 9 | 14 | |
| PAT margin % | 6.1% | 6.9% |
| EPS (₹) | 5.5 | 7.8 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 91 | 163 | |
| Total equity & liabilities | 91 | 163 |
| Fixed assets | 2 | 2 |
| CWIP | — | — |
| Investments | 0 | 0 |
| 89 | 161 | |
| Total assets | 91 | 163 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -4 | -42 | |
| -1 | -1 | |
| 13 | 35 | |
| Net cash flow | 8 | -8 |
| Free cash flow | -5 | -43 |
| CFO / Operating profit % | -31.7% | -200% |