| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 122 | 132 | |
| COGS | 100 | 103 |
| Gross profit | 22 | 29 |
| 9 | 15 | |
| Operating profit (EBITDA) | 13 | 14 |
| OPM % | 10.6% | 10.9% |
| Depreciation | 0 | 0 |
| Interest | 2 | 2 |
| 0 | 1 | |
| Profit before tax | 11 | 13 |
| Tax | 3 | 4 |
| Tax % | 26.8% | 27.1% |
| 8 | 10 | |
| PAT margin % | 6.9% | 7.4% |
| EPS (₹) | 7.9 | 7.1 |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 97 | 137 | |
| Total equity & liabilities | 97 | 137 |
| Fixed assets | 2 | 2 |
| CWIP | — | — |
| Investments | 0 | 0 |
| 95 | 135 | |
| Total assets | 97 | 137 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 3 | -6 | 1 | |
| -9 | -11 | -2 | |
| 4 | 19 | 6 | |
| Net cash flow | -2 | 2 | 5 |
| Free cash flow | — | -7 | 1 |
| CFO / Operating profit % | — | -44.9% | 8.3% |