| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 17 | 26 | 28 | 28 | |
| COGS | — | — | — | 25 |
| Gross profit | — | — | — | 3 |
| 17 | 23 | 25 | 2 | |
| Operating profit (EBITDA) | 0 | 3 | 3 | 1 |
| OPM % | 2.3% | 10.2% | 10.1% | 5.4% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 0 | 3 | 3 | 2 |
| Tax | 0 | 1 | 1 | 0 |
| Tax % | 37.5% | 29.6% | 26.3% | 21.7% |
| 0 | 2 | 2 | 1 | |
| PAT margin % | 1.2% | 6.9% | 7.5% | 4.5% |
| EPS (₹) | 1.8 | 16.4 | 8.6 | 4.5 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | — |
| Reserves | — |
| Borrowings | — |
| Other liabilities | 18 |
| Total equity & liabilities | 18 |
| Fixed assets | 0 |
| CWIP | — |
| Investments | 0 |
| 18 | |
| Total assets | 18 |
| ₹ Cr | Mar 2026 |
|---|---|
| -2 | |
| 1 | |
| 9 | |
| Net cash flow | 9 |
| Free cash flow | -2 |
| CFO / Operating profit % | -147% |