| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 53 | 65 | 71 | 111 | 251 | |
| COGS | -5 | -3 | -8 | 98 | 217 |
| Gross profit | — | — | — | 13 | 34 |
| 58 | 64 | 78 | 6 | 8 | |
| Operating profit (EBITDA) | 1 | 4 | 1 | 7 | 26 |
| OPM % | 1.6% | 6.1% | 0.8% | 6% | 10.4% |
| Depreciation | 0 | 0 | 0 | 1 | 1 |
| Interest | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 5 | 0 | 0 | |
| Profit before tax | 1 | 4 | 4 | 5 | 25 |
| Tax | 0 | 1 | 1 | 1 | 7 |
| Tax % | 22.2% | 27.9% | 23.6% | 27.8% | 27.4% |
| 1 | 3 | 3 | 4 | 18 | |
| PAT margin % | 1.2% | 4.1% | 4.3% | 3.4% | 7.2% |
| EPS (₹) | 1.2 | 4.9 | 4.1 | 4.7 | 19.3 |
| EPS adjusted (₹) | 105 | 0.8 | 0.6 | — | — |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 6 | 8 | — | — |
| Reserves | 1 | 3 | 47 | — | — |
| 3 | 4 | 2 | — | — | |
| 34 | 36 | 21 | 96 | 214 | |
| Total equity & liabilities | 37 | 49 | 78 | 96 | 214 |
| 1 | 2 | 6 | 8 | 9 | |
| CWIP | 0 | — | — | — | — |
| Investments | — | — | — | 0 | 0 |
| 37 | 47 | 72 | 88 | 205 | |
| Total assets | 37 | 49 | 78 | 96 | 214 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -3 | -26 | 3 | -40 | |
| -1 | -15 | -3 | -2 | |
| 6 | 39 | 1 | 45 | |
| Net cash flow | 2 | -2 | 1 | 3 |
| Free cash flow | -4 | -30 | 1 | -45 |
| CFO / Operating profit % | -77% | — | 45.8% | -152.7% |