| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 104 | 112 | 131 | |
| COGS | 9 | 7 | 4 |
| Gross profit | 96 | 104 | 127 |
| 92 | 98 | 119 | |
| Operating profit (EBITDA) | 4 | 6 | 8 |
| OPM % | 3.9% | 5.5% | 6.1% |
| Depreciation | 0 | 0 | 1 |
| Interest | 1 | 1 | 1 |
| 0 | 0 | 0 | |
| Profit before tax | 3 | 5 | 7 |
| Tax | 1 | 3 | 2 |
| Tax % | 42.5% | 48.6% | 31% |
| 2 | 3 | 5 | |
| PAT margin % | 1.8% | 2.5% | 3.6% |
| EPS (₹) | 2.4 | 3.5 | 5.8 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Equity capital | 0 | 0 | 0 |
| Reserves | 14 | 17 | 23 |
| 5 | 5 | 8 | |
| 18 | 20 | 20 | |
| Total equity & liabilities | 37 | 42 | 51 |
| 2 | 2 | 4 | |
| CWIP | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 |
| 36 | 40 | 46 | |
| Total assets | 37 | 42 | 51 |