| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 111 | 192 | 251 | |
| 98 | 162 | 212 | |
| Operating profit (EBITDA) | 13 | 30 | 39 |
| OPM % | 11.6% | 15.6% | 15.7% |
| Depreciation | 0 | 0 | 1 |
| Interest | 5 | 5 | 6 |
| 4 | 4 | 3 | |
| Profit before tax | 11 | 28 | 36 |
| Tax | 3 | 8 | 10 |
| Tax % | 29.9% | 27.7% | 26.5% |
| 8 | 20 | 27 | |
| PAT margin % | 7.1% | 10.6% | 10.6% |
| EPS (₹) | 3.2 | 8.2 | 8.8 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 5 | 5 | 34 |
| Reserves | 40 | 60 | 233 |
| 120 | 177 | 86 | |
| 56 | 84 | 131 | |
| Total equity & liabilities | 221 | 327 | 484 |
| 2 | 3 | 23 | |
| CWIP | — | — | — |
| Investments | — | — | — |
| 219 | 324 | 461 | |
| Total assets | 221 | 327 | 484 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 9 | -44 | -74 | |
| 2 | -0 | -20 | |
| Cash from financing | -7 | 52 | 78 |
| Net cash flow | 4 | 7 | -16 |
| Free cash flow | 8 | -45 | -95 |
| CFO / Operating profit % | 68.6% | -147% | -188.2% |