| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 19 | 26 | 42 | |
| COGS | 9 | 16 | 31 |
| Gross profit | 10 | 10 | 11 |
| 8 | 7 | 8 | |
| 2 | 3 | 3 | |
| OPM % | 9.9% | 10% | 8.2% |
| Depreciation | 0 | 0 | 0 |
| Interest | 0 | 0 | 1 |
| 1 | 0 | 0 | |
| Profit before tax | 2 | 2 | 2 |
| Tax | 1 | 1 | 1 |
| Tax % | 25.2% | 24.9% | 24.9% |
| 2 | 2 | 2 | |
| PAT margin % | 9% | 6.9% | 4.2% |
| EPS (₹) | 3.8 | 3.3 | 3 |
| EPS adjusted (₹) | 3.2 | — | 2.9 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 5 | — | 6 |
| Reserves | 0 | — | 23 |
| — | — | 11 | |
| 20 | 33 | 5 | |
| Total equity & liabilities | 26 | 33 | 45 |
| 0 | 0 | 10 | |
| CWIP | 0 | — | 5 |
| Investments | 0 | 0 | 0 |
| 26 | 32 | 30 | |
| Total assets | 26 | 33 | 45 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -0 | -12 | -3 | -2 | |
| 0 | -6 | -0 | -9 | |
| 0 | 19 | 4 | 11 | |
| Net cash flow | 0 | 1 | 0 | -0 |
| Free cash flow | -6 | -18 | -3 | -11 |
| CFO / Operating profit % | — | -638% | -117.6% | -59.8% |