| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 45 | 51 | 64 | 91 | |
| COGS | — | — | — | 53 |
| Gross profit | — | — | — | 38 |
| 41 | 43 | 51 | 15 | |
| Operating profit (EBITDA) | 4 | 8 | 13 | 24 |
| OPM % | 8.8% | 15.8% | 20.7% | 25.7% |
| Depreciation | 1 | 1 | 1 | 1 |
| Interest | — | — | — | 1 |
| — | — | — | 0 | |
| Profit before tax | 1 | 5 | 10 | 21 |
| Tax | 0 | 1 | 3 | 6 |
| Tax % | 50.5% | 29.5% | 26.9% | 27.6% |
| 0 | 3 | 8 | 15 | |
| PAT margin % | 1% | 6.5% | 11.8% | 16.6% |
| EPS (₹) | 0.4 | 3 | 6.9 | 12.6 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 6 | 6 | 11 | — |
| Reserves | 10 | 14 | 16 | — |
| 14 | 0 | 0 | — | |
| 49 | 73 | 77 | 150 | |
| Total equity & liabilities | 80 | 93 | 104 | 150 |
| Fixed assets | — | — | — | 10 |
| CWIP | — | — | — | — |
| Investments | — | — | — | 0 |
| 80 | 93 | 104 | 141 | |
| Total assets | 80 | 93 | 104 | 150 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1 | 6 | 3 | -23 | |
| -0 | -0 | -2 | -3 | |
| -1 | -3 | 1 | 23 | |
| Net cash flow | -0 | 2 | 1 | -3 |
| Free cash flow | — | — | — | -26 |
| CFO / Operating profit % | 16.1% | 68.3% | 21% | -97.3% |