| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 14 | 46 | |
| COGS | 9 | 31 |
| Gross profit | 5 | 15 |
| 4 | 10 | |
| 1 | 5 | |
| OPM % | 6.9% | 10.9% |
| Depreciation | 1 | 1 |
| Interest | 2 | 2 |
| 0 | 1 | |
| Profit before tax | -1 | 3 |
| Tax | 1 | 1 |
| Tax % | 38.1% | 18.3% |
| PAT | -2 | 3 |
| PAT margin % | -13.3% | 6.2% |
| EPS (₹) | -1.6 | 1.4 |
| EPS adjusted (₹) | — | 1.3 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | 23 |
| Reserves | — | 35 |
| — | 35 | |
| 89 | 38 | |
| Total equity & liabilities | 89 | 131 |
| 7 | 8 | |
| CWIP | — | 0 |
| Investments | 0 | 0 |
| 82 | 123 | |
| Total assets | 89 | 131 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 3 | -48 | |
| -1 | 0 | |
| -2 | 48 | |
| Net cash flow | 0 | 1 |
| Free cash flow | 3 | -49 |
| CFO / Operating profit % | 352.1% | -955.4% |