| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 53 | 80 | 99 | |
| COGS | 45 | 68 | 83 |
| Gross profit | 7 | 13 | 17 |
| 2 | 3 | 5 | |
| Operating profit (EBITDA) | 5 | 9 | 12 |
| OPM % | 9.8% | 11.6% | 12.2% |
| Depreciation | 0 | 0 | 0 |
| Interest | 0 | 0 | 1 |
| 0 | 0 | 0 | |
| Profit before tax | 5 | 9 | 4 |
| Tax | 1 | 2 | 1 |
| Tax % | 25.2% | 25.2% | 25.2% |
| 4 | 7 | 3 | |
| PAT margin % | 7.3% | 8.7% | 3.1% |
| EPS (₹) | 13.9 | 24.4 | 1.2 |
| 0% | 0.5% | — | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 27 | 58 | 113 | |
| Total equity & liabilities | 27 | 58 | 113 |
| Fixed assets | — | 0 | 0 |
| CWIP | — | — | — |
| Investments | 0 | 0 | 0 |
| 27 | 58 | 113 | |
| Total assets | 27 | 58 | 113 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1 | 2 | -24 | |
| -0 | -0 | -0 | |
| -1 | 11 | 19 | |
| Net cash flow | -0 | 13 | -6 |
| Free cash flow | 1 | 2 | -24 |
| CFO / Operating profit % | 19.9% | 20.5% | -201.2% |