| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 76 | 81 | 90 | 123 | |
| COGS | — | — | — | 99 |
| Gross profit | — | — | — | 24 |
| 73 | 72 | 80 | 8 | |
| Operating profit (EBITDA) | 3 | 8 | 10 | 16 |
| OPM % | 3.9% | 10.5% | 11.3% | 12.8% |
| Depreciation | 1 | 1 | 1 | 0 |
| Interest | 1 | 2 | 2 | 2 |
| 0 | 0 | 0 | 1 | |
| Profit before tax | 1 | 6 | 8 | 14 |
| Tax | 0 | 1 | 1 | 3 |
| Tax % | 17.2% | 20.9% | 16.9% | 18% |
| 1 | 5 | 6 | 12 | |
| PAT margin % | 1.6% | 5.9% | 7.2% | 9.4% |
| EPS (₹) | 1.9 | 5.4 | 7.1 | 11.1 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | — |
| Reserves | — |
| Borrowings | — |
| Other liabilities | 119 |
| Total equity & liabilities | 119 |
| Fixed assets | 4 |
| CWIP | — |
| Investments | 0 |
| 116 | |
| Total assets | 119 |
| ₹ Cr | Mar 2026 |
|---|---|
| -45 | |
| -0 | |
| 46 | |
| Net cash flow | 0 |
| Free cash flow | -46 |
| CFO / Operating profit % | -286.4% |