| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 46 | 57 | 54 | 50 | 51 | |
| COGS | -0 | -1 | -0 | — | 17 |
| Gross profit | — | — | — | — | 34 |
| 44 | 51 | 46 | 41 | 23 | |
| Operating profit (EBITDA) | 3 | 7 | 8 | 9 | 11 |
| OPM % | 6% | 12.5% | 15.6% | 17.3% | 21.6% |
| Depreciation | 1 | 1 | 1 | — | 1 |
| Interest | 1 | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | |
| Profit before tax | 2 | 6 | 8 | 9 | 10 |
| Tax | 0 | 2 | 2 | — | 3 |
| Tax % | 26.1% | 24.8% | 24.8% | — | 26.9% |
| 1 | 5 | 6 | 7 | 7 | |
| PAT margin % | 2.6% | 8.5% | 11.1% | 13.2% | 13.7% |
| EPS (₹) | 1.3 | 3.6 | 4.5 | 4.8 | 4.3 |
| Annual report | — | — | — | — | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 0 | 0 | 14 | — |
| Reserves | 15 | 20 | 26 | 21 | — |
| 4 | 5 | 1 | 4 | — | |
| 7 | 7 | 5 | 10 | 101 | |
| Total equity & liabilities | 26 | 32 | 31 | 48 | 101 |
| 7 | 8 | 8 | 9 | 62 | |
| CWIP | 0 | 0 | 0 | 5 | — |
| Investments | 0 | 2 | 2 | 0 | 0 |
| 18 | 22 | 21 | 33 | 39 | |
| Total assets | 26 | 32 | 31 | 48 | 101 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 11 | 5 | |
| -19 | -47 | |
| 5 | 44 | |
| Net cash flow | -3 | 2 |
| Free cash flow | 4 | -45 |
| CFO / Operating profit % | 122.2% | 42.9% |