| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 37 | 63 | 61 | 59 | |
| COGS | 0 | 38 | 38 | 37 |
| Gross profit | — | 25 | 23 | 21 |
| 30 | 10 | 12 | 20 | |
| Operating profit (EBITDA) | 7 | 15 | 12 | 1 |
| OPM % | 19% | 23.4% | 19.1% | 1.8% |
| Depreciation | 0 | 1 | 3 | 5 |
| Interest | 1 | 1 | 1 | 1 |
| 1 | 0 | 0 | 8 | |
| Profit before tax | 6 | 13 | 8 | 1 |
| Tax | 2 | 4 | 2 | 0 |
| Tax % | 27.3% | 30% | 20.8% | 73.8% |
| 4 | 9 | 6 | 0 | |
| PAT margin % | 12.2% | 14.3% | 10.3% | 0.3% |
| EPS (₹) | — | 10.4 | 6.2 | 0.2 |
| Annual report | — | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 85 | 84 | 128 | |
| Total equity & liabilities | 85 | 84 | 128 |
| Fixed assets | — | 18 | 21 |
| CWIP | — | — | — |
| Investments | 0 | 0 | 5 |
| 85 | 66 | 101 | |
| Total assets | 85 | 84 | 128 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -8 | -13 | 10 | -3 | |
| -0 | -17 | -9 | -12 | |
| 9 | 31 | -2 | 19 | |
| Net cash flow | — | 1 | -0 | 4 |
| Free cash flow | — | -27 | 5 | -11 |
| CFO / Operating profit % | -115.4% | -88.8% | 86.8% | -297.1% |