| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 125 | 255 | 309 | |
| COGS | 94 | 207 | 237 |
| Gross profit | 31 | 48 | 72 |
| 16 | 23 | 36 | |
| Operating profit (EBITDA) | 16 | 24 | 36 |
| OPM % | 12.4% | 9.6% | 11.7% |
| Depreciation | 1 | 1 | 2 |
| Interest | 1 | 2 | 3 |
| 1 | 3 | 3 | |
| Profit before tax | 15 | 24 | 34 |
| Tax | 4 | 6 | 9 |
| Tax % | 26.4% | 25.4% | 25.4% |
| 11 | 18 | 26 | |
| PAT margin % | 8.7% | 7% | 8.3% |
| EPS (₹) | 12.3 | 19.2 | 24.8 |
| Annual report | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | — | — | — |
| Reserves | — | — | — |
| Borrowings | — | — | — |
| 50 | 108 | 160 | |
| Total equity & liabilities | 50 | 108 | 160 |
| Fixed assets | — | 10 | 11 |
| CWIP | — | — | — |
| Investments | 0 | 0 | 0 |
| 50 | 98 | 149 | |
| Total assets | 50 | 108 | 160 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 4 | -25 | -8 | |
| -6 | -12 | -3 | |
| 0 | 35 | 13 | |
| Net cash flow | -1 | -2 | 1 |
| Free cash flow | 3 | -29 | -11 |
| CFO / Operating profit % | 24.9% | -100.5% | -22.7% |