| ₹ Cr | Mar 2023 |
|---|---|
| Revenue | 275 |
| COGS | 167 |
| Gross profit | 108 |
| — | |
| Operating profit (EBITDA) | — |
| OPM % | — |
| Depreciation | 5 |
| Interest | 2 |
| 3 | |
| Profit before tax | 54 |
| Tax | — |
| PAT | 202 |
| PAT margin % | 73.7% |
| EPS (₹) | — |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 2 | 2 | 3 | 32 |
| Reserves | 155 | 203 | 427 | 465 |
| Minority interest | — | — | 12 | 28 |
| 26 | 30 | 72 | 78 | |
| 30 | 36 | 38 | 58 | |
| Total equity & liabilities | 214 | 271 | 551 | 661 |
| 66 | 75 | 257 | 268 | |
| CWIP | 2 | 2 | 0 | 1 |
| Investments | 28 | 40 | 17 | 40 |
| 119 | 154 | 277 | 352 | |
| Total assets | 214 | 271 | 551 | 661 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 24 | 37 | 54 | 42 | |
| -25 | -27 | -93 | -26 | |
| Cash from financing | -0 | 2 | 36 | -6 |
| Net cash flow | -1 | 12 | -3 | 10 |
| Free cash flow | 25 | 51 | 67 | 71 |
| CFO / Operating profit % | — | — | — | — |