Consolidated figures · ₹ crore
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 23 | 36 | 65 | 176 | 301 | |
| COGS | 10 | 19 | 31 | 110 | 182 |
| Gross profit | 13 | 17 | 34 | 66 | 119 |
| 10 | 14 | 25 | 40 | 76 | |
| 3 | 3 | 9 | 26 | 44 | |
| OPM % | 13.2% | 7.9% | 14.1% | 14.6% | 14.5% |
| Depreciation | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 1 | 4 | 7 |
| 1 | 1 | 4 | 2 | 3 | |
| Profit before tax | 3 | 3 | 14 | 23 | 39 |
| Tax | 1 | 1 | 3 | 6 | 10 |
| Tax % | 35.5% | 28.7% | 22.4% | 26.1% | 25.7% |
| 2 | 2 | 10 | 17 | 29 | |
| PAT margin % | 9.7% | 6.4% | 16.1% | 9.5% | 9.6% |
| EPS (₹) | 1.7 | 1.6 | 6.5 | 10.3 | 14.3 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | — |
| Reserves | — |
| Borrowings | — |
| Other liabilities | 272 |
| Total equity & liabilities | 272 |
| Fixed assets | 1 |
| CWIP | — |
| Investments | 2 |
| 268 | |
| Total assets | 272 |
| ₹ Cr | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -4 | -10 | -4 | -44 | -37 | |
| 3 | -0 | -4 | -9 | -21 | |
| -0 | 11 | 9 | 52 | 58 | |
| Net cash flow | -1 | 0 | 1 | -1 | -0 |
| Free cash flow | -4 | -10 | -5 | -45 | -38 |
| CFO / Operating profit % | -127.6% | -369.5% | -46.6% | -172.5% | -85.8% |