| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 141 | 163 | |
| COGS | 113 | 132 |
| Gross profit | 28 | 31 |
| 14 | 15 | |
| Operating profit (EBITDA) | 15 | 17 |
| OPM % | 10.3% | 10.1% |
| Depreciation | 1 | 2 |
| Interest | 3 | 4 |
| 1 | 1 | |
| Profit before tax | 11 | 12 |
| Tax | 3 | 3 |
| Tax % | 25.8% | 25.8% |
| 8 | 9 | |
| PAT margin % | 5.7% | 5.5% |
| EPS (₹) | 9.7 | 8.4 |
| EPS adjusted (₹) | 7.5 | — |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 2 | 11 | — |
| Reserves | 12 | 36 | — |
| 30 | 30 | — | |
| 16 | 36 | 122 | |
| Total equity & liabilities | 61 | 112 | 122 |
| — | 12 | 19 | |
| CWIP | 3 | 3 | — |
| Investments | — | 0 | 0 |
| 58 | 109 | 103 | |
| Total assets | 61 | 112 | 122 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -8 | -14 | 16 | |
| -4 | -6 | -5 | |
| 10 | 20 | -11 | |
| Net cash flow | -2 | 0 | -0 |
| Free cash flow | -12 | -20 | 11 |
| CFO / Operating profit % | — | -95.8% | 95.5% |