| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 87 | 174 | |
| COGS | 67 | 144 |
| Gross profit | 21 | 30 |
| 6 | 10 | |
| Operating profit (EBITDA) | 15 | 20 |
| OPM % | 17% | 11.4% |
| Depreciation | 1 | 1 |
| Interest | 2 | 3 |
| 0 | 0 | |
| Profit before tax | 13 | 16 |
| Tax | 5 | 5 |
| Tax % | 35.9% | 34.1% |
| 8 | 11 | |
| PAT margin % | 9.4% | 6.1% |
| EPS (₹) | 5.8 | 5.9 |
| 0% | 8.5% | |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 117 | 148 | |
| Total equity & liabilities | 117 | 148 |
| Fixed assets | 4 | 5 |
| CWIP | — | — |
| Investments | 0 | 0 |
| 113 | 142 | |
| Total assets | 117 | 148 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -14 | -31 | -6 | |
| -0 | -1 | -7 | |
| 15 | 32 | 13 | |
| Net cash flow | 0 | 0 | -0 |
| Free cash flow | -15 | -31 | -13 |
| CFO / Operating profit % | — | -208.2% | -32.3% |