| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 5 | 10 | 15 | 24 | |
| COGS | 3 | 7 | 12 | 21 |
| Gross profit | 2 | 3 | 3 | 3 |
| 1 | 1 | 1 | 1 | |
| Operating profit (EBITDA) | 1 | 2 | 2 | 2 |
| OPM % | 16.3% | 22.7% | 13% | 9% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 0 | 1 | 1 | 1 |
| Tax | 0 | 0 | 0 | 0 |
| Tax % | 25.5% | 25.2% | 25.8% | 25.6% |
| 0 | 1 | 1 | 1 | |
| PAT margin % | 7.4% | 10.7% | 5.9% | 4.3% |
| EPS (₹) | 0.7 | 1.7 | 1.4 | 1.6 |
| EPS adjusted (₹) | 0.6 | 1.7 | 1.4 | — |
| Annual report | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 4 | 6 | 6 | 6 | — |
| Reserves | 0 | 2 | 3 | 4 | — |
| 2 | 4 | 7 | 9 | — | |
| 1 | 3 | 4 | 13 | 37 | |
| Total equity & liabilities | 8 | 15 | 21 | 33 | 37 |
| 3 | 3 | 2 | 3 | 3 | |
| CWIP | — | — | — | — | — |
| Investments | — | 0 | 0 | 0 | 0 |
| 5 | 13 | 21 | 30 | 34 | |
| Total assets | 8 | 15 | 21 | 33 | 37 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -5 | -4 | 0 | -4 | 1 | |
| -0 | -0 | 0 | -1 | 0 | |
| 5 | 5 | 0 | 4 | -1 | |
| Net cash flow | 0 | 1 | 0 | -0 | 0 |
| Free cash flow | -5 | -4 | -0 | -5 | 1 |
| CFO / Operating profit % | — | -501.3% | 1.8% | -206.5% | 58.1% |