| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 46 | 65 | 71 | |
| COGS | 5 | -12 | 55 |
| Gross profit | 40 | — | 16 |
| 25 | 62 | 3 | |
| Operating profit (EBITDA) | 15 | 15 | 14 |
| OPM % | 33.5% | 23.6% | 19.1% |
| Depreciation | 5 | 4 | 3 |
| Interest | 1 | 1 | 0 |
| 0 | 0 | 2 | |
| Profit before tax | — | — | 12 |
| Tax | 3 | 3 | 3 |
| Tax % | — | — | 27.9% |
| 7 | 8 | 9 | |
| PAT margin % | 14.4% | 12.3% | 12.3% |
| EPS (₹) | 3.1 | 3.8 | 4.2 |
| EPS adjusted (₹) | 3.1 | 3.8 | — |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 21 | 21 | — |
| Reserves | 29 | 37 | — |
| 9 | 5 | — | |
| 8 | 8 | 74 | |
| Total equity & liabilities | 66 | 71 | 74 |
| 19 | 17 | 15 | |
| CWIP | — | — | — |
| Investments | — | — | 4 |
| 47 | 54 | 55 | |
| Total assets | 66 | 71 | 74 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 5 | 7 | 4 | |
| -1 | -1 | -0 | |
| -4 | -5 | -3 | |
| Net cash flow | -0 | 2 | 0 |
| Free cash flow | — | — | 4 |
| CFO / Operating profit % | 33.6% | 48.7% | 31.4% |