| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 53 | 81 | 147 | |
| COGS | 28 | 42 | 88 |
| Gross profit | 25 | 38 | 58 |
| 11 | 14 | 16 | |
| 14 | 24 | 43 | |
| OPM % | 26.5% | 30.3% | 29% |
| Depreciation | 0 | 1 | 3 |
| Interest | 0 | 1 | 3 |
| 1 | 2 | 4 | |
| Profit before tax | 14 | 25 | 40 |
| Tax | 4 | 6 | 10 |
| Tax % | 28.4% | 25.6% | 25.7% |
| 10 | 19 | 30 | |
| PAT margin % | 19.1% | 23% | 20.2% |
| EPS (₹) | 20.9 | 7.4 | 11.5 |
| EPS adjusted (₹) | — | — | 10.4 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | 29 |
| Reserves | — | — | 219 |
| Minority interest | — | — | 0 |
| — | — | 31 | |
| 99 | 95 | 73 | |
| Total equity & liabilities | 99 | 95 | 352 |
| — | 3 | 6 | |
| CWIP | — | — | 0 |
| Investments | 2 | 0 | 25 |
| 97 | 92 | 320 | |
| Total assets | 99 | 95 | 352 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 9 | -10 | -113 | |
| -1 | 1 | -56 | |
| 19 | 4 | 170 | |
| Net cash flow | 27 | -5 | 1 |
| Free cash flow | 9 | -13 | -118 |
| CFO / Operating profit % | 65.6% | -40.8% | -265.8% |