| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 23 | 27 | 42 | 68 | |
| COGS | — | — | — | 32 |
| Gross profit | — | — | — | 36 |
| 21 | 23 | 31 | 18 | |
| Operating profit (EBITDA) | 2 | 4 | 11 | 18 |
| OPM % | 7.7% | 13.2% | 25.4% | 26.6% |
| Depreciation | 0 | 0 | 1 | 2 |
| Interest | 1 | 1 | 3 | 3 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 1 | 2 | 7 | 14 |
| Tax | 0 | 1 | 2 | 4 |
| Tax % | 28.9% | 25.8% | 25% | 25.7% |
| 1 | 2 | 5 | 10 | |
| PAT margin % | 3.9% | 6.7% | 12.2% | 15.1% |
| EPS (₹) | 1.8 | 1.3 | 3.8 | 6.6 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 7 | 7 | 7 | — |
| Reserves | 2 | 3 | 13 | — |
| 18 | 24 | 39 | — | |
| 8 | 8 | 22 | 137 | |
| Total equity & liabilities | 34 | 42 | 81 | 137 |
| 3 | 27 | 46 | 45 | |
| CWIP | 14 | 0 | 0 | — |
| Investments | 4 | 1 | 0 | 8 |
| 13 | 14 | 34 | 83 | |
| Total assets | 34 | 42 | 81 | 137 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -2 | 1 | 3 | -11 | |
| -17 | -7 | -20 | -32 | |
| 19 | 5 | 17 | 43 | |
| Net cash flow | — | — | — | -0 |
| Free cash flow | — | — | — | -36 |
| CFO / Operating profit % | -119% | 41.4% | 27% | -61.7% |