| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|
| 46 | 48 | 45 | 117 | |
| COGS | — | — | — | 81 |
| Gross profit | — | — | — | 36 |
| 45 | 43 | 35 | 9 | |
| Operating profit (EBITDA) | 1 | 4 | 9 | 26 |
| OPM % | 3.1% | 9.3% | 20.8% | 22.6% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 2 | 3 | 4 | 9 |
| 2 | 1 | 1 | 1 | |
| Profit before tax | 2 | 2 | 6 | 18 |
| Tax | 0 | 1 | 2 | 3 |
| Tax % | 26.8% | 26.1% | 25.6% | 19.4% |
| 1 | 2 | 5 | 14 | |
| PAT margin % | 2.6% | 3.7% | 10.7% | 12.3% |
| EPS (₹) | — | — | — | 10.6 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | — |
| Reserves | — |
| Borrowings | — |
| 196 | |
| Total equity & liabilities | 196 |
| Fixed assets | 4 |
| CWIP | — |
| Investments | 0 |
| 191 | |
| Total assets | 196 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|
| -5 | -13 | -8 | -11 | |
| -8 | 13 | -0 | 2 | |
| 13 | 1 | 9 | 10 | |
| Net cash flow | — | — | — | 0 |
| Free cash flow | — | — | — | -11 |
| CFO / Operating profit % | -373.8% | -298.4% | -90.7% | -42.5% |