| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 44 | 59 | |
| COGS | 28 | 33 |
| Gross profit | 16 | 26 |
| 9 | 13 | |
| Operating profit (EBITDA) | 7 | 13 |
| OPM % | 16.1% | 22.8% |
| Depreciation | 1 | 1 |
| Interest | 0 | 1 |
| 0 | 1 | |
| Profit before tax | 6 | 12 |
| Tax | 0 | 3 |
| Tax % | 2.3% | 27.3% |
| 6 | 9 | |
| PAT margin % | 13.5% | 15% |
| EPS (₹) | 5.6 | 11.9 |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 52 | 227 | |
| Total equity & liabilities | 52 | 227 |
| Fixed assets | 3 | 4 |
| CWIP | — | — |
| Investments | 0 | 160 |
| 48 | 64 | |
| Total assets | 52 | 227 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 7 | -7 | 1 | |
| 1 | -8 | -167 | |
| -2 | 20 | 160 | |
| Net cash flow | — | 5 | -6 |
| Free cash flow | — | -15 | -8 |
| CFO / Operating profit % | — | -100.4% | 5.6% |