Loading page…
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 237 | 197 | |
| COGS | 205 | 175 |
| Gross profit | 31 | 21 |
| 5 | 3 | |
| Operating profit (EBITDA) | 27 | 19 |
| OPM % | 11.2% | 9.6% |
| Depreciation | 1 | 1 |
| Interest | 0 | 0 |
| 0 | 0 | |
| Profit before tax | 26 | 18 |
| Tax | 1 | 1 |
| Tax % | 3% | 3% |
| 25 | 18 | |
| PAT margin % | 10.7% | 9% |
| EPS (₹) | 31.6 | 22 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 113 | 129 | |
| Total equity & liabilities | 113 | 129 |
| Fixed assets | 2 | 2 |
| CWIP | — | — |
| Investments | 0 | 0 |
| 111 | 128 | |
| Total assets | 113 | 129 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -31 | -25 | |
| 9 | 0 | |
| 46 | -1 | |
| Net cash flow | 24 | -25 |
| Free cash flow | -34 | -25 |
| CFO / Operating profit % | -118.2% | -130.1% |