Loading page…
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 28 | 46 | 66 | 85 | |
| COGS | 1 | 2 | 2 | 2 |
| Gross profit | 27 | 44 | 64 | 83 |
| 27 | 41 | 59 | 76 | |
| Operating profit (EBITDA) | 1 | 3 | 5 | 7 |
| OPM % | 2.5% | 6.4% | 7.8% | 7.7% |
| Depreciation | 0 | 1 | 1 | 1 |
| Interest | 0 | 0 | 1 | 1 |
| 0 | 0 | 0 | 1 | |
| Profit before tax | 0 | 2 | 4 | 6 |
| Tax | 0 | 1 | 1 | 1 |
| Tax % | 20% | 38.2% | 26.6% | 24.5% |
| 0 | 1 | 3 | 4 | |
| PAT margin % | 0.3% | 3.1% | 4.8% | 4.9% |
| EPS (₹) | — | — | — | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 0 | 6 | 6 |
| Reserves | 3 | 5 | 2 | 6 |
| 5 | 2 | 5 | 7 | |
| 6 | 7 | 8 | 5 | |
| Total equity & liabilities | 14 | 14 | 21 | 24 |
| 1 | 1 | 1 | 2 | |
| CWIP | — | — | — | — |
| Investments | 0 | 0 | 1 | 0 |
| 12 | 12 | 19 | 22 | |
| Total assets | 14 | 14 | 21 | 24 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1 | 3 | -2 | -1 | |
| Cash from investing | -1 | 0 | -1 | -0 |
| Cash from financing | 0 | -3 | 3 | 1 |
| Net cash flow | 0 | 0 | 0 | -0 |
| Free cash flow | — | — | — | — |
| CFO / Operating profit % | 150.7% | 114.3% | -40.9% | -14.6% |