| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 56 | 90 | 131 | 221 | |
| COGS | — | — | — | 156 |
| Gross profit | — | — | — | 64 |
| 53 | 82 | 115 | 33 | |
| Operating profit (EBITDA) | 3 | 9 | 16 | 31 |
| OPM % | 5.5% | 9.7% | 12% | 14.1% |
| Depreciation | 0 | 1 | 2 | 2 |
| Interest | 0 | 0 | 3 | 7 |
| 0 | 0 | 1 | 1 | |
| Profit before tax | 3 | 8 | 12 | 23 |
| Tax | 0 | 3 | 3 | 9 |
| Tax % | 2.5% | 38.9% | 22.3% | 38.1% |
| 3 | 5 | 9 | 14 | |
| PAT margin % | 4.9% | 5.2% | 6.9% | 6.5% |
| EPS (₹) | 2.7 | 4.5 | 5.3 | 7.5 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 0 | 0 | 16 | — |
| Reserves | 16 | 38 | 33 | — |
| 2 | 8 | 32 | — | |
| 3 | 4 | 3 | 195 | |
| Total equity & liabilities | 22 | 50 | 84 | 195 |
| — | — | — | 8 | |
| CWIP | — | — | — | — |
| Investments | 0 | 0 | 0 | 19 |
| 22 | 50 | 84 | 167 | |
| Total assets | 22 | 50 | 84 | 195 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -2 | -13 | -17 | -48 | |
| -1 | -5 | -10 | -23 | |
| 3 | 22 | 23 | 79 | |
| Net cash flow | -0 | 4 | -3 | 8 |
| Free cash flow | — | — | — | -52 |
| CFO / Operating profit % | -78.6% | -148% | -106.4% | -153.6% |