| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 238 | 305 | 262 | |
| COGS | 224 | 278 | 229 |
| Gross profit | 14 | 27 | 33 |
| 8 | 16 | 21 | |
| Operating profit (EBITDA) | 6 | 11 | 12 |
| OPM % | 2.6% | 3.7% | 4.6% |
| Depreciation | 0 | 1 | 2 |
| Interest | 2 | 3 | 2 |
| 1 | 0 | 1 | |
| Profit before tax | 5 | 8 | 9 |
| Tax | 1 | 2 | 2 |
| Tax % | 26.4% | 24.9% | 25.8% |
| 4 | 6 | 6 | |
| PAT margin % | 1.5% | 2% | 2.5% |
| EPS (₹) | — | — | 9.3 |
| EPS adjusted (₹) | 6.9 | 8.8 | — |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 5 | 7 | — |
| Reserves | 4 | 25 | — |
| 22 | 19 | — | |
| 9 | 9 | 65 | |
| Total equity & liabilities | 39 | 61 | 65 |
| 3 | 7 | 13 | |
| CWIP | — | — | — |
| Investments | 0 | 1 | 1 |
| 36 | 53 | 50 | |
| Total assets | 39 | 61 | 65 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -7 | -8 | 7 | |
| -5 | -3 | -10 | |
| 14 | 13 | -1 | |
| Net cash flow | 3 | 2 | -4 |
| Free cash flow | — | — | -1 |
| CFO / Operating profit % | -114.2% | -69% | 56.7% |