| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 17 | 23 | 24 | 25 | 22 | |
| COGS | 6 | 8 | 8 | 9 | 8 |
| Gross profit | 11 | 15 | 16 | 16 | 13 |
| 5 | 7 | 7 | 7 | 7 | |
| Operating profit (EBITDA) | 6 | 8 | 10 | 9 | 6 |
| OPM % | 32.9% | 35.1% | 40.4% | 37.5% | 28.4% |
| Depreciation | 1 | 1 | 1 | 1 | 1 |
| Interest | 2 | 3 | 3 | 2 | 2 |
| 0 | 1 | 1 | 1 | 1 | |
| Profit before tax | 3 | 5 | 7 | 7 | 4 |
| Tax | 1 | 1 | 2 | 2 | 2 |
| Tax % | 23% | 26.2% | 26.3% | 25.4% | 35.6% |
| 2 | 4 | 5 | 5 | 3 | |
| PAT margin % | 13.8% | 17.9% | 20.7% | 20.6% | 12.9% |
| EPS (₹) | 21.8 | 11 | 13.3 | 2.7 | 0 |
| EPS adjusted (₹) | 1.4 | 2.1 | — | — | — |
| Annual report | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 3 | 4 | — | — | — |
| Reserves | 7 | 13 | — | — | — |
| 30 | 32 | — | — | — | |
| 5 | 6 | 58 | 62 | 72 | |
| Total equity & liabilities | 45 | 56 | 58 | 62 | 72 |
| Fixed assets | — | — | — | 16 | 15 |
| CWIP | — | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 | 0 |
| 45 | 56 | 58 | 46 | 57 | |
| Total assets | 45 | 56 | 58 | 62 | 72 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -12 | -4 | 7 | 8 | -1 | |
| 0 | -0 | 0 | -2 | -2 | |
| 13 | 3 | -5 | -6 | 9 | |
| Net cash flow | 1 | -1 | 2 | 0 | 5 |
| Free cash flow | -12 | -5 | 6 | 7 | -1 |
| CFO / Operating profit % | -222.9% | -47.5% | 69.5% | 83.8% | -16.4% |