| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 290 | 391 | 403 | |
| COGS | 268 | 360 | 374 |
| Gross profit | 23 | 31 | 29 |
| 13 | 18 | 16 | |
| Operating profit (EBITDA) | 9 | 13 | 13 |
| OPM % | 3.2% | 3.3% | 3.3% |
| Depreciation | 2 | 3 | 2 |
| Interest | 3 | 4 | 3 |
| 0 | 0 | 1 | |
| Profit before tax | 4 | 7 | 8 |
| Tax | 1 | 2 | 2 |
| Tax % | 24.3% | 30.1% | 27.3% |
| 3 | 5 | 6 | |
| PAT margin % | 1% | 1.3% | 1.5% |
| EPS (₹) | 7.8 | 9.2 | 11.1 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 71 | 72 | 85 | |
| Total equity & liabilities | 71 | 72 | 85 |
| Fixed assets | — | 18 | 18 |
| CWIP | — | — | — |
| Investments | 0 | 0 | 0 |
| 71 | 54 | 67 | |
| Total assets | 71 | 72 | 85 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -10 | 11 | 0 | |
| -1 | -9 | -1 | |
| 11 | -3 | 0 | |
| Net cash flow | 0 | -0 | 0 |
| Free cash flow | -12 | 3 | -1 |
| CFO / Operating profit % | -106.4% | 87.1% | 2.5% |