| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 26 | 31 | 52 | 70 | |
| 25 | 27 | 43 | 59 | |
| Operating profit (EBITDA) | 1 | 3 | 9 | 11 |
| OPM % | 5% | 10.1% | 16.8% | 15.8% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 1 | 3 | 8 | 11 |
| Tax | 0 | 1 | 2 | 3 |
| Tax % | 25% | 25.4% | 24.9% | 26.8% |
| 1 | 2 | 6 | 8 | |
| PAT margin % | 3.7% | 7.2% | 12.3% | 11.4% |
| EPS (₹) | 1 | 2.3 | 6.1 | 7.1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 2 | 3 | — |
| Reserves | 1 | 2 | 9 | — |
| 0 | 0 | 1 | — | |
| 7 | 7 | 7 | 27 | |
| Total equity & liabilities | 8 | 11 | 18 | 27 |
| 0 | 0 | 0 | 0 | |
| CWIP | — | — | — | — |
| Investments | — | — | — | 0 |
| 8 | 11 | 18 | 27 | |
| Total assets | 8 | 11 | 18 | 27 |
| ₹ Cr | Mar 2026 |
|---|---|
| 2 | |
| -0 | |
| -1 | |
| Net cash flow | 1 |
| Free cash flow | 1 |
| CFO / Operating profit % | 16.4% |