| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 17 | 66 | 101 | 141 | |
| COGS | — | — | — | 67 |
| Gross profit | — | — | — | 73 |
| 16 | 60 | 90 | 57 | |
| Operating profit (EBITDA) | 1 | 6 | 11 | 16 |
| OPM % | 6.9% | 9.2% | 10.7% | 11.7% |
| Depreciation | 0 | 0 | 0 | 1 |
| Interest | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | 1 | |
| Profit before tax | — | — | — | 16 |
| Tax | 0 | 2 | 3 | 4 |
| Tax % | — | — | — | 25.1% |
| 1 | 5 | 8 | 12 | |
| PAT margin % | 5% | 7% | 8.1% | 8.6% |
| EPS (₹) | 0.7 | 3.7 | 6.5 | 9.5 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 0 | 0 | — |
| Reserves | 1 | 6 | 14 | — |
| 0 | 4 | 5 | — | |
| 4 | 8 | 5 | 34 | |
| Total equity & liabilities | 6 | 18 | 25 | 34 |
| 0 | 6 | 10 | 12 | |
| CWIP | 0 | 0 | 0 | — |
| Investments | 0 | 0 | 0 | 0 |
| 5 | 13 | 15 | 22 | |
| Total assets | 6 | 18 | 25 | 34 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 3 | 7 | 5 | 1 | |
| -1 | -6 | -6 | -2 | |
| 1 | 4 | 1 | -1 | |
| Net cash flow | — | — | — | -2 |
| Free cash flow | 3 | 2 | 1 | -1 |
| CFO / Operating profit % | 262.9% | 120.6% | 50.3% | 8.6% |