| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 14 | 21 | 43 | |
| COGS | 9 | 14 | 26 |
| Gross profit | 5 | 7 | 17 |
| 4 | 4 | 9 | |
| Operating profit (EBITDA) | 1 | 3 | 8 |
| OPM % | 6.5% | 14.2% | 18.8% |
| Depreciation | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 |
| 0 | 0 | 0 | |
| Profit before tax | 1 | 2 | 7 |
| Tax | 0 | 0 | 0 |
| Tax % | 28.8% | 0.9% | 1.2% |
| 0 | 2 | 7 | |
| PAT margin % | 3% | 10.6% | 17.2% |
| EPS (₹) | 5.1 | 24.8 | 18.3 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 1 | 4 | 6 |
| Reserves | 1 | 3 | 10 |
| 3 | 2 | 5 | |
| 2 | 2 | 3 | |
| Total equity & liabilities | 6 | 11 | 24 |
| 2 | 1 | 1 | |
| CWIP | — | — | — |
| Investments | 0 | 0 | 0 |
| 5 | 10 | 23 | |
| Total assets | 6 | 11 | 24 |