| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 42 | 59 | 71 | 101 | 103 | |
| COGS | 17 | 23 | 26 | 39 | 44 |
| Gross profit | 25 | 36 | 45 | 62 | 60 |
| 13 | 21 | 31 | 39 | 44 | |
| 12 | 15 | 14 | 23 | 16 | |
| OPM % | 28.1% | 25.9% | 19.3% | 22.9% | 15% |
| Depreciation | 1 | 1 | 2 | 3 | 4 |
| Interest | 0 | 0 | 0 | 0 | 0 |
| 0 | 1 | 2 | 2 | 3 | |
| Profit before tax | 11 | 15 | 14 | 21 | 14 |
| Tax | 3 | 4 | 4 | 5 | 4 |
| Tax % | 25.5% | 25.8% | 27.2% | 25.2% | 26.7% |
| 8 | 11 | 10 | 16 | 10 | |
| PAT margin % | 19.7% | 18.8% | 13.9% | 15.8% | 10% |
| EPS (₹) | — | 14.9 | 10.9 | 17.6 | 9.5 |
| EPS adjusted (₹) | 347.9 | 10.1 | 9.1 | 14.7 | — |
| — | 0% | 0% | 6.3% | 11.6% | |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Equity capital | 0 | 9 | 9 | 9 | — |
| Reserves | 30 | 70 | 79 | 94 | — |
| 1 | 5 | 3 | 5 | — | |
| 8 | 14 | 19 | 20 | 143 | |
| Total equity & liabilities | 39 | 97 | 110 | 128 | 143 |
| 9 | 15 | 21 | 29 | 29 | |
| CWIP | — | 0 | 0 | 0 | — |
| Investments | — | 0 | 0 | 0 | 2 |
| 31 | 82 | 89 | 98 | 112 | |
| Total assets | 39 | 97 | 110 | 128 | 143 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 4 | -24 | -8 | -3 | -1 | |
| -2 | -7 | 14 | -0 | 2 | |
| -2 | 41 | -3 | -0 | 3 | |
| Net cash flow | -1 | 9 | 4 | -3 | 3 |
| Free cash flow | 1 | -32 | -21 | -9 | -6 |
| CFO / Operating profit % | 31.4% | -161.3% | -55.9% | -12.3% | -8.9% |