Consolidated figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 96 | 164 | 203 | |
| COGS | 74 | 132 | 166 |
| Gross profit | 22 | 32 | 37 |
| 8 | 10 | 12 | |
| 14 | 23 | 25 | |
| OPM % | 14.5% | 13.8% | 12.1% |
| Depreciation | 0 | 0 | 1 |
| Interest | 7 | 7 | 8 |
| 1 | 0 | 0 | |
| Profit before tax | 8 | 15 | 17 |
| Tax | 3 | 4 | 5 |
| Tax % | 32.8% | 28.7% | 27.3% |
| 5 | 11 | 12 | |
| PAT margin % | 5.6% | 6.6% | 5.9% |
| EPS (₹) | 12.2 | 11.9 | 9.4 |
| EPS adjusted (₹) | 4.9 | 7.8 | — |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 11 | 14 | — |
| Reserves | 20 | 92 | — |
| 57 | 58 | — | |
| 17 | 27 | 246 | |
| Total equity & liabilities | 105 | 191 | 246 |
| Fixed assets | — | 5 | 5 |
| CWIP | — | — | — |
| Investments | 0 | 0 | 0 |
| 105 | 185 | 241 | |
| Total assets | 105 | 191 | 246 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -13 | -40 | -32 | |
| 0 | -8 | 0 | |
| 12 | 58 | 25 | |
| Net cash flow | 0 | 9 | -7 |
| Free cash flow | -13 | -45 | -33 |
| CFO / Operating profit % | -90.7% | -177.7% | -132.2% |