| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 25 | 28 | 30 | |
| COGS | 20 | 21 | 22 |
| Gross profit | 5 | 7 | 8 |
| 3 | 4 | 5 | |
| Operating profit (EBITDA) | 2 | 3 | 3 |
| OPM % | 9.3% | 9.2% | 9.9% |
| Depreciation | 0 | 0 | 1 |
| Interest | 1 | 1 | 1 |
| 0 | 0 | 0 | |
| Profit before tax | 1 | 2 | 2 |
| Tax | 0 | 0 | 0 |
| Tax % | 25.9% | 25.3% | 25% |
| 1 | 1 | 1 | |
| PAT margin % | 4.1% | 4% | 3.9% |
| EPS (₹) | 4.6 | 4.1 | 4.3 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 20 | 21 | 25 | |
| Total equity & liabilities | 20 | 21 | 25 |
| Fixed assets | — | 9 | 10 |
| CWIP | — | — | — |
| Investments | 0 | 0 | 7 |
| 19 | 12 | 8 | |
| Total assets | 20 | 21 | 25 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -1 | 1 | 4 | |
| -2 | -2 | -2 | |
| 4 | 1 | -2 | |
| Net cash flow | 0 | -0 | -0 |
| Free cash flow | -3 | -1 | 4 |
| CFO / Operating profit % | -46.3% | 52.3% | 142% |