Loading page…
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 34 | 45 | |
| COGS | 22 | 30 |
| Gross profit | 12 | 15 |
| 5 | 7 | |
| Operating profit (EBITDA) | 7 | 8 |
| OPM % | 20.6% | 17% |
| Depreciation | 0 | 0 |
| Interest | 1 | 2 |
| 0 | 0 | |
| Profit before tax | 5 | 6 |
| Tax | 1 | 2 |
| Tax % | 25.1% | 28.5% |
| 4 | 4 | |
| PAT margin % | 11.9% | 9.2% |
| EPS (₹) | 9.5 | 8.5 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 49 | 64 | |
| Total equity & liabilities | 49 | 64 |
| Fixed assets | 4 | 4 |
| CWIP | — | — |
| Investments | 0 | 0 |
| 45 | 60 | |
| Total assets | 49 | 64 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -14 | -6 | |
| -1 | -2 | |
| 15 | 8 | |
| Net cash flow | 0 | 0 |
| Free cash flow | -15 | -8 |
| CFO / Operating profit % | -198.4% | -83.2% |