| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 65 | 71 | 84 | 121 | 173 | |
| COGS | 12 | 7 | 20 | 28 | 39 |
| Gross profit | 54 | 63 | 64 | 93 | 134 |
| 43 | 50 | 48 | 69 | 99 | |
| 11 | 14 | 16 | 24 | 36 | |
| OPM % | 16.7% | 19.5% | 19.1% | 19.8% | 20.5% |
| Depreciation | 3 | 4 | 9 | 13 | 11 |
| Interest | 1 | 1 | 3 | 4 | 4 |
| 1 | 2 | 2 | 8 | 3 | |
| Profit before tax | 8 | 11 | 6 | 15 | 23 |
| Tax | 2 | 3 | 2 | 4 | 6 |
| Tax % | 25.4% | 26.4% | 33.1% | 25.4% | 24.5% |
| 6 | 8 | 4 | 11 | 23 | |
| PAT margin % | 8.9% | 11.3% | 5% | 9.1% | 13.5% |
| EPS (₹) | 46.6 | 7.6 | 2.3 | 5.6 | 8.7 |
| EPS adjusted (₹) | — | — | 2.1 | — | — |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 20 | — | — |
| Reserves | 51 | — | — |
| 32 | — | — | |
| 52 | 164 | 194 | |
| Total equity & liabilities | 154 | 164 | 194 |
| 94 | 101 | 108 | |
| CWIP | 0 | — | — |
| Investments | 0 | 0 | 0 |
| 60 | 63 | 86 | |
| Total assets | 154 | 164 | 194 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 21 | 7 | 26 | -4 | 19 | |
| -25 | -21 | -63 | -8 | -19 | |
| 4 | 15 | 36 | 13 | 5 | |
| Net cash flow | -0 | 1 | -1 | 1 | 5 |
| Free cash flow | 2 | -13 | -20 | -15 | 1 |
| CFO / Operating profit % | 194.1% | 53.2% | 161.1% | -16.1% | 53.8% |