| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 52 | 74 | 112 | 176 | |
| COGS | 23 | 36 | 46 | 99 |
| Gross profit | 28 | 38 | 66 | 78 |
| 25 | 33 | 52 | 58 | |
| 3 | 5 | 14 | 20 | |
| OPM % | 6.4% | 7.3% | 12.4% | 11.4% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 3 | 2 | 3 | 4 |
| 1 | 3 | 1 | 2 | |
| Profit before tax | 1 | 7 | 12 | 18 |
| Tax | 0 | 2 | 2 | 5 |
| Tax % | 34.2% | 28.3% | 21% | 28.5% |
| 1 | 5 | 9 | 13 | |
| PAT margin % | 1.5% | 6.5% | 8.2% | 7.1% |
| EPS (₹) | 0.8 | 4.7 | 9.1 | 11.6 |
| EPS adjusted (₹) | 0.8 | 4.8 | 8.5 | 11.6 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 10 | 10 | 11 | 11 |
| Reserves | 20 | 25 | 42 | 55 |
| 29 | 30 | 38 | 44 | |
| 25 | 14 | 15 | 25 | |
| Total equity & liabilities | 85 | 79 | 106 | 135 |
| 2 | 1 | 1 | 1 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 83 | 78 | 105 | 134 | |
| Total assets | 85 | 79 | 106 | 135 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 8 | 7 | -26 | 3 | |
| 0 | 4 | 1 | -5 | |
| -8 | -2 | 16 | 3 | |
| Net cash flow | 0 | 9 | -9 | 0 |
| Free cash flow | 8 | 7 | -26 | 3 |
| CFO / Operating profit % | 254.1% | 131.3% | -186.4% | 15.1% |