| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 148 | 239 | 583 | |
| COGS | 0 | 0 | 315 |
| Gross profit | — | — | 268 |
| 112 | 170 | 35 | |
| 36 | 69 | 234 | |
| OPM % | 24.2% | 28.8% | 40.1% |
| Depreciation | 0 | 4 | 53 |
| Interest | 2 | 3 | 32 |
| 1 | 4 | 5 | |
| Profit before tax | 34 | 65 | 153 |
| Tax | 9 | 17 | 31 |
| Tax % | 25.8% | 25.8% | 20.4% |
| 25 | 48 | 122 | |
| PAT margin % | 17.2% | 20.3% | 20.9% |
| EPS (₹) | 14.4 | 21.6 | 48.7 |
| EPS adjusted (₹) | 14.1 | 19.5 | 46.8 |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 18 | 25 | 26 |
| Reserves | 85 | 196 | 431 |
| 18 | 26 | 62 | |
| 16 | 29 | 416 | |
| Total equity & liabilities | 138 | 275 | 935 |
| 0 | 17 | 16 | |
| CWIP | — | — | 0 |
| Investments | 0 | 0 | 0 |
| 137 | 258 | 919 | |
| Total assets | 138 | 275 | 935 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -23 | 27 | 36 | |
| -1 | -104 | -207 | |
| 21 | 74 | 233 | |
| Net cash flow | -4 | -3 | 62 |
| Free cash flow | -24 | 27 | 36 |
| CFO / Operating profit % | -65.5% | 39.8% | 15.4% |