| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 236 | 301 | |
| COGS | 146 | 181 |
| Gross profit | 90 | 120 |
| 44 | 75 | |
| Operating profit (EBITDA) | 46 | 45 |
| OPM % | 19.6% | 15.1% |
| Depreciation | 1 | 2 |
| Interest | 18 | 18 |
| 2 | 9 | |
| Profit before tax | 31 | 35 |
| Tax | 8 | 2 |
| Tax % | 25.2% | 6.9% |
| 23 | 32 | |
| PAT margin % | 9.8% | 10.7% |
| EPS (₹) | — | 16.1 |
| EPS adjusted (₹) | 13.9 | 15 |
| — | 6.2% | |
| Annual report | — | Annual report for Mar 2026 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 17 | 21 |
| Reserves | 79 | 223 |
| 174 | 211 | |
| 54 | 37 | |
| Total equity & liabilities | 324 | 492 |
| 19 | 18 | |
| CWIP | — | — |
| Investments | — | 0 |
| 305 | 474 | |
| Total assets | 324 | 492 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -26 | -102 | |
| -26 | -17 | |
| 52 | 136 | |
| Net cash flow | 0 | 17 |
| Free cash flow | — | -102 |
| CFO / Operating profit % | -56.1% | -224.5% |