| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 47 | 71 | 122 | |
| COGS | 45 | 67 | 119 |
| Gross profit | 2 | 4 | 4 |
| 1 | 1 | 2 | |
| Operating profit (EBITDA) | 1 | 2 | 2 |
| OPM % | 2.8% | 3.1% | 1.7% |
| Depreciation | 0 | 0 | 0 |
| Interest | — | — | 0 |
| 1 | 0 | 0 | |
| Profit before tax | 2 | 3 | 2 |
| Tax | 0 | 1 | 1 |
| Tax % | 20% | 24.8% | 28.2% |
| 1 | 2 | 2 | |
| PAT margin % | 3.1% | 2.8% | 1.3% |
| EPS (₹) | 7 | 6.1 | 3.5 |
| EPS adjusted (₹) | 4.7 | 4.4 | — |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 3 | 4 | — |
| Reserves | 1 | 13 | — |
| Borrowings | — | — | — |
| 8 | 9 | 32 | |
| Total equity & liabilities | 12 | 26 | 32 |
| 0 | 0 | 0 | |
| CWIP | — | — | — |
| Investments | 4 | 0 | 6 |
| 7 | 25 | 26 | |
| Total assets | 12 | 26 | 32 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -0 | -9 | 2 | |
| 0 | -1 | -2 | |
| 1 | 11 | -0 | |
| Net cash flow | — | — | -0 |
| Free cash flow | -0 | -9 | 2 |
| CFO / Operating profit % | -29.8% | -386.4% | 109.7% |