| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 199 | 196 | 258 | 439 | |
| COGS | 123 | 132 | 167 | 318 |
| Gross profit | 75 | 63 | 92 | 121 |
| 7 | 7 | 12 | 26 | |
| 69 | 56 | 80 | 95 | |
| OPM % | 34.6% | 28.7% | 30.8% | 21.6% |
| Depreciation | 0 | 0 | 0 | 1 |
| Interest | 0 | 0 | 1 | 10 |
| 1 | 1 | 1 | 2 | |
| Profit before tax | 69 | 57 | 79 | 86 |
| Tax | 17 | 14 | 20 | 22 |
| Tax % | 25.2% | 25.2% | 24.9% | 25.2% |
| 52 | 42 | 59 | 65 | |
| PAT margin % | 26% | 21.7% | 23% | 14.7% |
| EPS (₹) | — | — | — | 28.4 |
| EPS adjusted (₹) | — | — | — | 20.4 |
| Annual report | — | — | — | Annual report for Mar 2026 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | 32 |
| Reserves | 484 |
| 166 | |
| 34 | |
| Total equity & liabilities | 715 |
| 3 | |
| CWIP | 0 |
| Investments | 0 |
| 713 | |
| Total assets | 715 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 40 | 18 | 39 | -105 | |
| 0 | 1 | -159 | -247 | |
| -1 | -0 | 173 | 427 | |
| Net cash flow | 39 | 19 | 53 | 75 |
| Free cash flow | — | — | — | -107 |
| CFO / Operating profit % | 57.5% | 32.7% | 49% | -110.4% |