| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|
| 1 | 3 | 22 | 27 | |
| COGS | 0 | 1 | 6 | 6 |
| Gross profit | 1 | 2 | 16 | 21 |
| 1 | 2 | 9 | 14 | |
| Operating profit (EBITDA) | -0 | 1 | 7 | 7 |
| OPM % | -26.6% | 14.3% | 30.4% | 26.2% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | -0 | 1 | 7 | 7 |
| Tax | 0 | -0 | 2 | 2 |
| Tax % | 26.1% | -11.8% | 25.1% | 27.2% |
| -0 | 1 | 5 | 5 | |
| PAT margin % | -35.4% | 16.1% | 23.1% | 19.1% |
| EPS (₹) | -0.6 | 1.1 | 10.2 | 9.2 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | — |
| Reserves | — |
| Borrowings | — |
| Other liabilities | 38 |
| Total equity & liabilities | 38 |
| Fixed assets | 0 |
| CWIP | — |
| Investments | 5 |
| 33 | |
| Total assets | 38 |
| ₹ Cr | Mar 2026 |
|---|---|
| -17 | |
| -4 | |
| 22 | |
| Net cash flow | 0 |
| Free cash flow | -20 |
| CFO / Operating profit % | -247.5% |