| ₹ Cr | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 35 | 59 | 60 | 79 | |
| COGS | — | — | 49 | 63 |
| Gross profit | — | — | 11 | 16 |
| 33 | 55 | 4 | 7 | |
| Operating profit (EBITDA) | 2 | 4 | 6 | 9 |
| OPM % | 6.6% | 7.3% | 10.6% | 11% |
| Depreciation | 0 | 1 | 1 | 1 |
| Interest | 2 | 2 | 2 | 3 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 0 | 2 | 4 | 6 |
| Tax | 0 | 0 | 1 | 1 |
| Tax % | 40.5% | 15% | 27.6% | 26% |
| 0 | 2 | 3 | 4 | |
| PAT margin % | 0.8% | 2.6% | 5.1% | 5.2% |
| EPS (₹) | 0.3 | 1.9 | — | 4.1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 5 | 6 | 9 | — |
| Reserves | 1 | 8 | 7 | — |
| 26 | 21 | 23 | — | |
| 5 | 7 | 11 | 100 | |
| Total equity & liabilities | 37 | 41 | 51 | 100 |
| 15 | 15 | 13 | 34 | |
| CWIP | — | — | — | — |
| Investments | — | — | — | 0 |
| 22 | 26 | 38 | 66 | |
| Total assets | 37 | 41 | 51 | 100 |
| ₹ Cr | Mar 2026 |
|---|---|
| -8 | |
| -24 | |
| 32 | |
| Net cash flow | 1 |
| Free cash flow | -32 |
| CFO / Operating profit % | -90.6% |