| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 71 | 107 | 146 | 209 | |
| COGS | 44 | 55 | 58 | 99 |
| Gross profit | 26 | 52 | 87 | 109 |
| 8 | 21 | 47 | 50 | |
| Operating profit (EBITDA) | 18 | 31 | 41 | 59 |
| OPM % | 26% | 28.8% | 28% | 28.3% |
| Depreciation | 1 | 4 | 6 | 6 |
| Interest | 3 | 2 | 2 | 1 |
| 0 | 0 | 1 | 0 | |
| Profit before tax | 14 | 24 | 33 | 52 |
| Tax | 4 | 7 | 9 | 13 |
| Tax % | 29.6% | 28.8% | 27.6% | 24.7% |
| 10 | 17 | 24 | 39 | |
| PAT margin % | 14.4% | 16% | 16.4% | 18.8% |
| EPS (₹) | 7.1 | 9.2 | 12.3 | 19.1 |
| 0% | 5.4% | 8.2% | 6.6% | |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | — | — | — | — |
| Reserves | — | — | — | — |
| Borrowings | — | — | — | — |
| 89 | 161 | 199 | 317 | |
| Total equity & liabilities | 89 | 161 | 199 | 317 |
| Fixed assets | — | — | 27 | 24 |
| CWIP | — | — | — | — |
| Investments | 0 | 0 | 0 | 0 |
| 89 | 161 | 172 | 293 | |
| Total assets | 89 | 161 | 199 | 317 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 15 | -9 | -27 | -3 | -26 | |
| -6 | -19 | -17 | -5 | -10 | |
| -7 | 26 | 59 | -7 | 77 | |
| Net cash flow | 2 | -2 | 16 | -15 | 41 |
| Free cash flow | -4 | -29 | -43 | -3 | -36 |
| CFO / Operating profit % | — | -50.4% | -86.9% | -7.9% | -44% |