| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 1,382 | 1,973 | |
| COGS | 1,346 | 1,901 |
| Gross profit | 37 | 72 |
| 21 | 29 | |
| Operating profit (EBITDA) | 15 | 43 |
| OPM % | 1.1% | 2.2% |
| Depreciation | 1 | 1 |
| Interest | 2 | 2 |
| 3 | 3 | |
| Profit before tax | 15 | 43 |
| Tax | 4 | 11 |
| Tax % | 26.4% | 25.2% |
| 11 | 32 | |
| PAT margin % | 0.8% | 1.7% |
| EPS (₹) | 9 | 21.2 |
| 8.3% | 5.9% | |
| Annual report | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 89 | 140 | |
| Total equity & liabilities | 89 | 140 |
| Fixed assets | 12 | 14 |
| CWIP | — | — |
| Investments | 1 | 30 |
| 77 | 95 | |
| Total assets | 89 | 140 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -4 | 22 | |
| -5 | -33 | |
| 10 | 9 | |
| Net cash flow | 0 | -2 |
| Free cash flow | -5 | 17 |
| CFO / Operating profit % | -27.6% | 50.4% |