| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 78 | 102 | 153 | |
| COGS | -17 | 12 | 104 |
| Gross profit | — | 90 | 49 |
| 85 | 72 | 24 | |
| 10 | 18 | 25 | |
| OPM % | 12.6% | 17.7% | 16% |
| Depreciation | 1 | 1 | 1 |
| Interest | 3 | 6 | 6 |
| 1 | 1 | 4 | |
| Profit before tax | 7 | 13 | 21 |
| Tax | 3 | 4 | 6 |
| Tax % | 36.9% | 29.1% | 29.6% |
| 4 | 9 | 15 | |
| PAT margin % | 5.6% | 9.1% | 9.7% |
| EPS (₹) | 6.3 | 6.7 | 8.6 |
| EPS adjusted (₹) | 3.2 | 6.1 | 7.1 |
| 0% | 0% | 11.6% | |
| Annual report | — | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 14 | 15 | 21 |
| Reserves | 20 | 41 | 90 |
| 32 | 54 | 55 | |
| 38 | 47 | 32 | |
| Total equity & liabilities | 104 | 156 | 199 |
| 6 | 5 | 8 | |
| CWIP | 4 | 3 | 9 |
| Investments | 0 | 0 | 0 |
| 94 | 148 | 182 | |
| Total assets | 104 | 156 | 199 |
| ₹ Cr | Mar 2026 |
|---|---|
| -30 | |
| -12 | |
| 50 | |
| Net cash flow | 8 |
| Free cash flow | -30 |
| CFO / Operating profit % | -123.6% |