| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 29 | 51 | 126 | 149 | |
| COGS | 16 | 29 | 76 | 85 |
| Gross profit | 13 | 21 | 50 | 64 |
| 6 | 10 | 13 | 24 | |
| 7 | 11 | 37 | 40 | |
| OPM % | 22.9% | 22.3% | 29.7% | 26.5% |
| Depreciation | 0 | 0 | 1 | 2 |
| Interest | 0 | 0 | 0 | 1 |
| 0 | 1 | 2 | 5 | |
| Profit before tax | 6 | 11 | 39 | 42 |
| Tax | 2 | 3 | 10 | 11 |
| Tax % | 26% | 25.6% | 25.6% | 26.1% |
| 5 | 8 | 29 | 31 | |
| PAT margin % | 16.4% | 16.8% | 22.8% | 21% |
| EPS (₹) | 10.2 | 8.8 | 28.6 | 30.1 |
| EPS adjusted (₹) | 4.9 | 8.8 | 27.8 | 29.9 |
| 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 | 10 | 10 | 10 | 10 |
| Reserves | — | 19 | 89 | 131 |
| — | 2 | 0 | 0 | |
| — | 8 | 18 | 26 | |
| Total equity & liabilities | — | 39 | 117 | 167 |
| 1 | 1 | 5 | 6 | |
| CWIP | — | — | — | 0 |
| Investments | — | 0 | 0 | 0 |
| — | 37 | 112 | 162 | |
| Total assets | — | 39 | 117 | 167 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 2 | -11 | 18 | 11 | |
| -1 | -0 | -39 | -40 | |
| 10 | 1 | 39 | 10 | |
| Net cash flow | 11 | -11 | 19 | -19 |
| Free cash flow | 1 | -12 | 17 | 7 |
| CFO / Operating profit % | 25.9% | -99% | 49% | 27.8% |