| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 29 | 46 | 68 | |
| COGS | 6 | 8 | 11 |
| Gross profit | 23 | 38 | 56 |
| 15 | 27 | 40 | |
| Operating profit (EBITDA) | 8 | 12 | 17 |
| OPM % | 27.6% | 25.5% | 24.5% |
| Depreciation | 1 | 3 | 5 |
| Interest | 1 | 1 | 3 |
| 0 | 0 | 0 | |
| Profit before tax | 6 | 7 | 10 |
| Tax | 2 | 2 | 2 |
| Tax % | 26.1% | 25.6% | 17% |
| 4 | 5 | 8 | |
| PAT margin % | 14.8% | 11.5% | 11.8% |
| EPS (₹) | 7.5 | 5.9 | 7.3 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 51 | 123 | 225 | |
| Total equity & liabilities | 51 | 123 | 225 |
| Fixed assets | — | 41 | 50 |
| CWIP | — | — | — |
| Investments | 0 | 38 | 90 |
| 51 | 44 | 85 | |
| Total assets | 51 | 123 | 225 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 5 | 8 | 7 | |
| -11 | -67 | -39 | |
| 6 | 61 | 32 | |
| Net cash flow | 0 | 1 | 0 |
| Free cash flow | 4 | -12 | 1 |
| CFO / Operating profit % | 64.5% | 68.5% | 43.2% |