| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 37 | 50 | 57 | 32 | |
| COGS | 1 | 4 | 0 | 21 |
| Gross profit | 36 | 46 | — | 11 |
| 32 | 41 | 51 | 9 | |
| Operating profit (EBITDA) | 4 | 5 | 6 | 2 |
| OPM % | 10.8% | 11% | 10.1% | 6.7% |
| Depreciation | 1 | 1 | 2 | 1 |
| Interest | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 4 | |
| Profit before tax | 2 | 3 | 3 | 4 |
| Tax | 1 | 1 | 1 | 0 |
| Tax % | 25.5% | 30% | 31.6% | 8.6% |
| 1 | 2 | 2 | 4 | |
| PAT margin % | 4% | 4.7% | 3.6% | 12.4% |
| EPS (₹) | 2.2 | 3.4 | 2.9 | 4.9 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 1 | 1 | 8 | — |
| Reserves | 6 | 11 | 10 | — |
| 10 | 12 | 13 | — | |
| 5 | 9 | 5 | 50 | |
| Total equity & liabilities | 22 | 33 | 36 | 50 |
| 8 | 11 | 11 | 6 | |
| CWIP | 0 | 0 | 1 | — |
| Investments | — | — | — | 0 |
| 14 | 23 | 24 | 43 | |
| Total assets | 22 | 33 | 36 | 50 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1 | 2 | 3 | 1 | |
| -2 | -1 | -2 | -12 | |
| 0 | -2 | 2 | 15 | |
| Net cash flow | -1 | -0 | 3 | 4 |
| Free cash flow | -2 | 1 | -0 | -12 |
| CFO / Operating profit % | 19.7% | 38.8% | 44.2% | 60% |