| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 25 | 36 | 63 | 102 | 114 | |
| COGS | — | 1 | 17 | 47 | 65 |
| Gross profit | — | 35 | 46 | 55 | 49 |
| 11 | 5 | 7 | 10 | 10 | |
| Operating profit (EBITDA) | 14 | 30 | 39 | 45 | 40 |
| OPM % | 57.2% | 82.6% | 61.5% | 44.3% | 34.9% |
| Depreciation | — | 15 | 21 | 27 | 28 |
| Interest | 0 | 1 | 0 | 1 | 0 |
| 0 | 0 | 0 | 1 | 2 | |
| Profit before tax | — | 14 | 17 | 18 | 14 |
| Tax | 4 | 3 | 4 | 5 | 4 |
| Tax % | — | 24.7% | 25.5% | 27.6% | 25.8% |
| 10 | 11 | 13 | 13 | 10 | |
| PAT margin % | 41.5% | 29.4% | 20.4% | 13% | 9% |
| EPS (₹) | 109.2 | 12.1 | 12.6 | 12.6 | 9 |
| EPS adjusted (₹) | — | — | 12.6 | 11.6 | — |
| 0% | 0% | 8% | 8% | 11.1% | |
| Annual report | — | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | — | 10 | 11 | — |
| Reserves | — | 53 | 87 | — |
| — | 6 | 5 | — | |
| 57 | 8 | 13 | 125 | |
| Total equity & liabilities | 57 | 77 | 116 | 125 |
| — | 44 | 58 | 50 | |
| CWIP | — | — | — | — |
| Investments | 0 | 0 | 0 | 22 |
| 57 | 33 | 58 | 53 | |
| Total assets | 57 | 77 | 116 | 125 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 19 | 21 | 40 | 17 | |
| -29 | -25 | -40 | -40 | |
| 8 | 2 | 23 | -1 | |
| Net cash flow | -2 | -2 | 23 | -24 |
| Free cash flow | -10 | -5 | -3 | -4 |
| CFO / Operating profit % | 63.4% | 54.1% | 88.2% | 43.4% |