| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 120 | 182 | |
| COGS | 46 | 68 |
| Gross profit | 74 | 114 |
| 19 | 30 | |
| Operating profit (EBITDA) | 55 | 84 |
| OPM % | 46% | 46.3% |
| Depreciation | 8 | 18 |
| Interest | 3 | 3 |
| 0 | 1 | |
| Profit before tax | 45 | 64 |
| Tax | 13 | 18 |
| Tax % | 29.2% | 28.5% |
| 32 | 46 | |
| PAT margin % | 26.7% | 25.3% |
| EPS (₹) | 17.6 | 19.2 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 158 | 299 | |
| Total equity & liabilities | 158 | 299 |
| Fixed assets | 45 | 142 |
| CWIP | — | — |
| Investments | 0 | 0 |
| 113 | 157 | |
| Total assets | 158 | 299 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 43 | 49 | |
| -51 | -106 | |
| 8 | 85 | |
| Net cash flow | 0 | 29 |
| Free cash flow | 2 | -29 |
| CFO / Operating profit % | 78.2% | 58.6% |