| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 23 | 23 | 84 | |
| COGS | 17 | 17 | 70 |
| Gross profit | 6 | 7 | 14 |
| 1 | 3 | 2 | |
| 5 | 4 | 12 | |
| OPM % | 22.3% | 17.2% | 14.3% |
| Depreciation | 0 | 0 | 0 |
| Interest | 1 | 1 | 1 |
| 0 | 0 | 0 | |
| Profit before tax | 4 | 3 | 11 |
| Tax | 1 | 0 | 2 |
| Tax % | 15.4% | 15% | 15% |
| 3 | 2 | 9 | |
| PAT margin % | 14.7% | 10.3% | 10.7% |
| EPS (₹) | 3.6 | 2.6 | 4.9 |
| EPS adjusted (₹) | 3.6 | 2.6 | 4.9 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 9 | 9 | 18 |
| Reserves | 9 | 12 | 45 |
| 11 | 12 | 19 | |
| 3 | 6 | 7 | |
| Total equity & liabilities | 33 | 39 | 89 |
| 2 | 2 | 2 | |
| CWIP | — | — | — |
| Investments | 0 | 0 | 0 |
| 31 | 36 | 86 | |
| Total assets | 33 | 39 | 89 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 7 | 1 | -25 | |
| -5 | -0 | -0 | |
| -1 | -1 | 25 | |
| Net cash flow | 1 | -1 | 0 |
| Free cash flow | 5 | 1 | -25 |
| CFO / Operating profit % | 127% | 16.8% | -210.2% |