| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 70 | 71 | 113 | 230 | |
| COGS | 65 | 65 | 90 | 204 |
| Gross profit | 5 | 6 | 23 | 26 |
| 2 | 3 | 3 | 8 | |
| Operating profit (EBITDA) | 3 | 4 | 19 | 18 |
| OPM % | 4.8% | 5% | 17.2% | 8% |
| Depreciation | 0 | 0 | 0 | 0 |
| Interest | 1 | 1 | 2 | 2 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 2 | 2 | 17 | 16 |
| Tax | 0 | 1 | 5 | 5 |
| Tax % | 7.1% | 28.5% | 28.5% | 28.6% |
| 2 | 2 | 13 | 12 | |
| PAT margin % | 2.8% | 2.2% | 11.1% | 5.1% |
| EPS (₹) | 2.7 | 2.1 | 17.1 | 13.1 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 3 | 7 | 8 | — |
| Reserves | 3 | 0 | 15 | — |
| 15 | 13 | 15 | — | |
| 8 | 8 | 10 | 99 | |
| Total equity & liabilities | 29 | 29 | 47 | 99 |
| 7 | 8 | 12 | 13 | |
| CWIP | — | — | — | — |
| Investments | — | — | — | 0 |
| 22 | 22 | 36 | 87 | |
| Total assets | 29 | 29 | 47 | 99 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 4 | 3 | 2 | -34 | |
| 0 | -1 | -4 | -3 | |
| -4 | -3 | 2 | 38 | |
| Net cash flow | 0 | 0 | 0 | 2 |
| Free cash flow | — | — | — | -37 |
| CFO / Operating profit % | 121.7% | 94.9% | 8.2% | -183.5% |