| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 20 | 28 | 61 | 62 | 101 | |
| COGS | 5 | 14 | 32 | 28 | 58 |
| Gross profit | 15 | 14 | 29 | 34 | 43 |
| 13 | 11 | 19 | 24 | 30 | |
| Operating profit (EBITDA) | 2 | 3 | 10 | 10 | 14 |
| OPM % | 10.2% | 11.1% | 16.7% | 16% | 13.4% |
| Depreciation | 0 | 0 | 1 | — | 1 |
| Interest | 0 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 1 | 1 | |
| Profit before tax | 2 | 3 | 9 | 9 | 12 |
| Tax | 1 | 1 | 2 | 2 | 3 |
| Tax % | 25.9% | 25.5% | 25.1% | 26.1% | 24.3% |
| 1 | 2 | 7 | 7 | 9 | |
| PAT margin % | 7.2% | 7.7% | 10.6% | 11% | 9.3% |
| EPS (₹) | — | — | — | — | 7.8 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 0 | 0 | 10 | — |
| Reserves | 2 | 5 | 11 | 8 | — |
| 1 | 2 | 14 | 17 | — | |
| 10 | 11 | 13 | 20 | 123 | |
| Total equity & liabilities | 14 | 18 | 38 | 55 | 123 |
| 0 | 0 | 10 | 10 | 9 | |
| CWIP | — | — | — | 0 | — |
| Investments | 0 | 0 | 0 | 0 | 0 |
| 13 | 17 | 28 | 45 | 115 | |
| Total assets | 14 | 18 | 38 | 55 | 123 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1 | 3 | 4 | 0 | |
| -1 | -14 | -7 | -10 | |
| 0 | 11 | 3 | 13 | |
| Net cash flow | 0 | 0 | -0 | 3 |
| Free cash flow | 1 | -9 | 4 | -2 |
| CFO / Operating profit % | 35.5% | 25.6% | 43.7% | 1% |