| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1,062 | 1,404 | 1,631 | |
| COGS | 1,022 | 1,356 | 1,529 |
| Gross profit | 40 | 48 | 102 |
| 11 | -17 | -56 | |
| Operating profit (EBITDA) | 29 | 65 | 158 |
| OPM % | 2.7% | 4.7% | 9.7% |
| Depreciation | 1 | 1 | 1 |
| Interest | 11 | 11 | 13 |
| 0 | 0 | 0 | |
| Profit before tax | 17 | 54 | 143 |
| Tax | 4 | 14 | 37 |
| Tax % | 25.7% | 25.4% | 25.6% |
| 13 | 40 | 107 | |
| PAT margin % | 1.2% | 2.9% | 6.5% |
| EPS (₹) | 1.1 | 3.4 | 9.1 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| Equity capital | 3 | 10 | 59 |
| Reserves | 58 | 91 | 151 |
| 109 | 145 | 167 | |
| 8 | 4 | 27 | |
| Total equity & liabilities | 177 | 250 | 404 |
| 1 | 3 | 3 | |
| CWIP | 0 | 0 | 13 |
| Investments | — | — | — |
| 176 | 246 | 389 | |
| Total assets | 177 | 250 | 404 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 1 | -23 | 0 | |
| Cash from investing | -1 | -3 | -13 |
| Cash from financing | -0 | 26 | 12 |
| Net cash flow | — | — | — |
| Free cash flow | — | — | — |
| CFO / Operating profit % | 5.1% | -35.4% | 0.2% |