| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 41 | 70 | 85 | |
| COGS | 29 | 47 | 52 |
| Gross profit | 12 | 23 | 33 |
| 4 | 6 | 9 | |
| Operating profit (EBITDA) | 8 | 16 | 24 |
| OPM % | 20.2% | 23.7% | 28% |
| Depreciation | 0 | 1 | 4 |
| Interest | 0 | 0 | 1 |
| 1 | 1 | 2 | |
| Profit before tax | 9 | 16 | 21 |
| Tax | 2 | 4 | 5 |
| Tax % | 26.7% | 25.2% | 25.2% |
| 6 | 12 | 16 | |
| PAT margin % | 15.3% | 17.4% | 18.3% |
| EPS (₹) | 5.3 | 9.3 | 10.8 |
| 18.9% | 1.6% | — | |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 82 | 122 | 203 | |
| Total equity & liabilities | 82 | 122 | 203 |
| Fixed assets | — | 21 | 45 |
| CWIP | — | — | — |
| Investments | 2 | 11 | 5 |
| 80 | 90 | 154 | |
| Total assets | 82 | 122 | 203 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -33 | 20 | 11 | |
| -3 | -54 | -20 | |
| 55 | 25 | 6 | |
| Net cash flow | 19 | -10 | -4 |
| Free cash flow | -34 | 1 | -17 |
| CFO / Operating profit % | -397.1% | 121.5% | 44% |