| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 10 | 30 | 45 | |
| COGS | 7 | 21 | 27 |
| Gross profit | 3 | 9 | 18 |
| 1 | 2 | 14 | |
| Operating profit (EBITDA) | 2 | 7 | 4 |
| OPM % | 19.1% | 24.2% | 9% |
| Depreciation | 0 | 0 | 2 |
| Interest | 0 | 0 | 0 |
| 0 | 0 | 0 | |
| Profit before tax | 2 | 7 | 2 |
| Tax | 0 | 2 | 1 |
| Tax % | 25.3% | 25.2% | 27.4% |
| 1 | 5 | 1 | |
| PAT margin % | 12.4% | 17.6% | 3.2% |
| EPS (₹) | 6.9 | 0 | 8 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 7 | 18 | 18 | |
| Total equity & liabilities | 7 | 18 | 18 |
| Fixed assets | — | 3 | 6 |
| CWIP | — | — | — |
| Investments | 1 | 0 | 0 |
| 7 | 15 | 12 | |
| Total assets | 7 | 18 | 18 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 2 | 1 | 6 | |
| -1 | -3 | -5 | |
| -0 | 0 | 0 | |
| Net cash flow | 1 | -2 | 1 |
| Free cash flow | 2 | -2 | 0 |
| CFO / Operating profit % | 96.9% | 13.8% | 140.4% |