| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 126 | 121 | 142 | |
| COGS | 96 | 77 | 72 |
| Gross profit | 31 | 45 | 70 |
| 14 | 17 | 27 | |
| Operating profit (EBITDA) | 16 | 28 | 43 |
| OPM % | 13.1% | 23.1% | 30.2% |
| Depreciation | 1 | 3 | 4 |
| Interest | 1 | 0 | 0 |
| 3 | 21 | 1 | |
| Profit before tax | 19 | 45 | 40 |
| Tax | 5 | 10 | 11 |
| Tax % | 25.7% | 21.7% | 28.8% |
| 14 | 36 | 28 | |
| PAT margin % | 11% | 29.3% | 20% |
| EPS (₹) | 16 | 33.9 | 26.8 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 92 | 153 | 255 | |
| Total equity & liabilities | 92 | 153 | 255 |
| Fixed assets | — | 35 | 38 |
| CWIP | — | — | — |
| Investments | 19 | 22 | 12 |
| 73 | 96 | 205 | |
| Total assets | 92 | 153 | 255 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 18 | -8 | 6 | 9 | |
| -13 | -10 | -19 | -87 | |
| -4 | 29 | 20 | 65 | |
| Net cash flow | 1 | 11 | 7 | -14 |
| Free cash flow | 15 | -13 | -26 | -54 |
| CFO / Operating profit % | — | -48.3% | 21.5% | 20.7% |