| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 187 | 256 | |
| COGS | 137 | 188 |
| Gross profit | 51 | 67 |
| 20 | 31 | |
| Operating profit (EBITDA) | 30 | 37 |
| OPM % | 16.2% | 14.3% |
| Depreciation | 1 | 2 |
| Interest | 2 | 3 |
| 0 | 1 | |
| Profit before tax | 27 | 33 |
| Tax | 7 | 8 |
| Tax % | 25.3% | 25.3% |
| 20 | 25 | |
| PAT margin % | 10.9% | 9.7% |
| EPS (₹) | — | 12.8 |
| Annual report | — | Annual report for Mar 2026 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | — |
| Reserves | — |
| Borrowings | — |
| 196 | |
| Total equity & liabilities | 196 |
| Fixed assets | 41 |
| CWIP | — |
| Investments | 0 |
| 154 | |
| Total assets | 196 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 17 | -14 | |
| -11 | -20 | |
| -2 | 84 | |
| Net cash flow | 5 | 50 |
| Free cash flow | 8 | -26 |
| CFO / Operating profit % | 57% | -38% |