| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 48 | 56 | 69 | |
| COGS | 20 | 30 | 36 |
| Gross profit | 29 | 26 | 32 |
| 18 | 11 | 13 | |
| Operating profit (EBITDA) | 11 | 15 | 20 |
| OPM % | 22% | 26.3% | 28.7% |
| Depreciation | 1 | 4 | 3 |
| Interest | 1 | 0 | 0 |
| 0 | 0 | 0 | |
| Profit before tax | 9 | 11 | 16 |
| Tax | 2 | 2 | 4 |
| Tax % | 24.9% | 15% | 22% |
| 7 | 10 | 13 | |
| PAT margin % | 13.6% | 17.2% | 18.2% |
| EPS (₹) | 4.1 | 6 | 7.8 |
| 0% | 0% | 3.2% | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 45 | 55 | 81 | |
| Total equity & liabilities | 45 | 55 | 81 |
| Fixed assets | — | 12 | 17 |
| CWIP | — | — | — |
| Investments | 0 | 0 | 0 |
| 45 | 42 | 64 | |
| Total assets | 45 | 55 | 81 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 0 | -15 | 6 | 4 | |
| 0 | -13 | -5 | -8 | |
| 0 | 30 | 0 | 4 | |
| Net cash flow | 0 | 2 | 0 | -1 |
| Free cash flow | — | -27 | 0 | -5 |
| CFO / Operating profit % | — | -140.4% | 39% | 18.1% |