| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 105 | 160 | |
| 93 | 145 | |
| Operating profit (EBITDA) | 12 | 15 |
| OPM % | 11.4% | 9.4% |
| Depreciation | 3 | 5 |
| Interest | 2 | 3 |
| 1 | 2 | |
| Profit before tax | 9 | 9 |
| Tax | 2 | 2 |
| Tax % | 25.2% | 25.1% |
| 6 | 7 | |
| PAT margin % | 6.2% | 4.4% |
| EPS (₹) | 5.9 | 6.4 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 62 | 96 | |
| Total equity & liabilities | 62 | 96 |
| Fixed assets | 8 | 11 |
| CWIP | — | — |
| Investments | 1 | 17 |
| 54 | 68 | |
| Total assets | 62 | 96 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -12 | 17 | |
| -7 | -16 | |
| 19 | -1 | |
| Net cash flow | 0 | -0 |
| Free cash flow | -18 | 7 |
| CFO / Operating profit % | -100.5% | 110.2% |