| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 21 | 26 | |
| COGS | 17 | 22 |
| Gross profit | 4 | 4 |
| 3 | 2 | |
| Operating profit (EBITDA) | 2 | 2 |
| OPM % | 7.4% | 9.3% |
| Depreciation | 0 | 0 |
| Interest | 1 | 1 |
| 1 | 1 | |
| Profit before tax | 2 | 2 |
| Tax | 0 | 1 |
| Tax % | 25.3% | 25.6% |
| 1 | 2 | |
| PAT margin % | 6.2% | 5.8% |
| EPS (₹) | 4.8 | 5.7 |
| EPS adjusted (₹) | 4.8 | 5.7 |
| Annual report | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | 3 | 3 |
| Reserves | 14 | 16 |
| 6 | 13 | |
| 3 | 4 | |
| Total equity & liabilities | 26 | 35 |
| 0 | 0 | |
| CWIP | — | — |
| Investments | 0 | 0 |
| 25 | 35 | |
| Total assets | 26 | 35 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -3 | -8 | |
| -0 | 0 | |
| 6 | 6 | |
| Net cash flow | 3 | -2 |
| Free cash flow | -3 | -8 |
| CFO / Operating profit % | -204.6% | -334.2% |