| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 19 | 28 | 38 | |
| COGS | 16 | 20 | 25 |
| Gross profit | 3 | 7 | 13 |
| 1 | 3 | 8 | |
| Operating profit (EBITDA) | 2 | 4 | 5 |
| OPM % | 12.3% | 15.4% | 12.8% |
| Depreciation | 0 | 0 | 0 |
| Interest | 0 | 0 | 1 |
| 0 | 0 | 0 | |
| Profit before tax | 2 | 4 | 4 |
| Tax | 1 | 1 | 1 |
| Tax % | 26.1% | 26.2% | 25.7% |
| 2 | 3 | 3 | |
| PAT margin % | 9% | 11% | 8% |
| EPS (₹) | 3.5 | 6.2 | 5.7 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 21 | 31 | 46 | |
| Total equity & liabilities | 21 | 31 | 46 |
| Fixed assets | — | 2 | 2 |
| CWIP | — | — | — |
| Investments | 0 | 0 | 4 |
| 20 | 29 | 40 | |
| Total assets | 21 | 31 | 46 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -1 | 2 | -4 | |
| -4 | -11 | -1 | |
| 13 | 3 | 6 | |
| Net cash flow | 9 | -6 | 1 |
| Free cash flow | -1 | 0 | -4 |
| CFO / Operating profit % | -34.6% | 41.4% | -74.3% |