| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 155 | 159 | 185 | |
| COGS | — | 101 | 127 |
| Gross profit | — | 57 | 59 |
| 147 | 37 | 36 | |
| Operating profit (EBITDA) | 8 | 20 | 22 |
| OPM % | 5.1% | 12.7% | 12.1% |
| Depreciation | 5 | 6 | 10 |
| Interest | — | 8 | 7 |
| 2 | 8 | 2 | |
| Profit before tax | 5 | 14 | 7 |
| Tax | 1 | 3 | 2 |
| Tax % | 16.1% | 24.5% | 31.1% |
| 4 | 11 | 5 | |
| PAT margin % | 2.5% | 6.8% | 2.7% |
| EPS (₹) | 2.4 | 6.3 | 2.2 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 310 | 325 | |
| Total equity & liabilities | 310 | 325 |
| Fixed assets | 113 | 114 |
| CWIP | — | — |
| Investments | 20 | 0 |
| 177 | 211 | |
| Total assets | 310 | 325 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 6 | -24 | |
| -41 | 12 | |
| 33 | 17 | |
| Net cash flow | -3 | 5 |
| Free cash flow | -30 | -35 |
| CFO / Operating profit % | 28.2% | -108.1% |