Loading page…
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 54 | 97 | 203 | |
| COGS | 44 | 78 | 158 |
| Gross profit | 10 | 19 | 45 |
| 4 | 6 | 14 | |
| Operating profit (EBITDA) | 5 | 13 | 31 |
| OPM % | 10.2% | 13.3% | 15.1% |
| Depreciation | 0 | 1 | 3 |
| Interest | 0 | 0 | 1 |
| 0 | 0 | 0 | |
| Profit before tax | 5 | 12 | 27 |
| Tax | 1 | 2 | 5 |
| Tax % | 18.3% | 17.8% | 17.1% |
| 4 | 10 | 22 | |
| PAT margin % | 7.5% | 10.1% | 11% |
| EPS (₹) | 1.8 | 4.4 | 5.5 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 1 | 1 | 22 |
| Reserves | 4 | 20 | 41 |
| Minority interest | 0 | 1 | 17 |
| 3 | 7 | 9 | |
| 3 | 10 | 28 | |
| Total equity & liabilities | 12 | 40 | 116 |
| 2 | 2 | 12 | |
| CWIP | — | — | — |
| Investments | — | — | — |
| 10 | 38 | 104 | |
| Total assets | 12 | 40 | 116 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -1 | -10 | -15 | |
| -1 | -0 | -2 | |
| Cash from financing | 2 | 11 | 17 |
| Net cash flow | -0 | 0 | 0 |
| Free cash flow | — | — | — |
| CFO / Operating profit % | -19.2% | -77.9% | -48.2% |