| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 19 | 28 | 35 | 40 | |
| COGS | 11 | 9 | 9 | 13 |
| Gross profit | 8 | 19 | 26 | 27 |
| 4 | 3 | 5 | 6 | |
| 5 | 15 | 21 | 21 | |
| OPM % | 24.3% | 53.8% | 58.5% | 52.7% |
| Depreciation | 3 | 7 | 6 | 7 |
| Interest | 0 | 2 | 3 | 4 |
| 1 | 1 | 14 | 3 | |
| Profit before tax | 3 | 7 | 25 | 12 |
| Tax | -1 | 2 | 7 | 3 |
| Tax % | -27% | 25.3% | 25.5% | 25.7% |
| 4 | 6 | 19 | 9 | |
| PAT margin % | 20.2% | 19.6% | 54.2% | 22.3% |
| EPS (₹) | 3.8 | 5.3 | 16.9 | 7.7 |
| EPS adjusted (₹) | 3.8 | 4.9 | 16.9 | 7.7 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 11 | 11 | 12 |
| Reserves | 11 | 25 | 51 | 66 |
| 12 | 29 | 47 | 57 | |
| 7 | 44 | 70 | 80 | |
| Total equity & liabilities | 40 | 109 | 179 | 215 |
| 20 | 73 | 124 | 145 | |
| CWIP | 0 | 0 | 0 | 6 |
| Investments | 0 | 0 | 0 | 0 |
| 19 | 36 | 55 | 63 | |
| Total assets | 40 | 109 | 179 | 215 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 11 | 56 | 48 | 9 | |
| -8 | -59 | -43 | -23 | |
| 8 | 11 | 6 | 12 | |
| Net cash flow | 11 | 8 | 11 | -1 |
| Free cash flow | -2 | -4 | -3 | -20 |
| CFO / Operating profit % | 231.6% | 368% | 232.8% | 45.3% |