| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 21 | 28 | 77 | 215 | |
| COGS | 16 | 20 | 63 | 192 |
| Gross profit | 5 | 8 | 14 | 23 |
| 3 | 2 | 4 | 5 | |
| Operating profit (EBITDA) | 2 | 5 | 11 | 18 |
| OPM % | 9.8% | 18.5% | 13.7% | 8.3% |
| Depreciation | 1 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 2 |
| 0 | 0 | 0 | 0 | |
| Profit before tax | 0 | 3 | 9 | 15 |
| Tax | 0 | 1 | 2 | 4 |
| Tax % | 433.3% | 24.6% | 23.3% | 24.7% |
| -0 | 3 | 7 | 12 | |
| PAT margin % | -0.5% | 9.4% | 8.8% | 5.4% |
| EPS (₹) | -0.3 | 7.3 | 18.7 | 30.9 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 4 | 4 | 4 | 4 |
| Reserves | 3 | 5 | 13 | 25 |
| 17 | 11 | 17 | 25 | |
| 5 | 17 | 33 | 20 | |
| Total equity & liabilities | 28 | 37 | 67 | 74 |
| 5 | 5 | 5 | 4 | |
| CWIP | — | — | — | — |
| Investments | — | — | — | — |
| 23 | 33 | 63 | 70 | |
| Total assets | 28 | 37 | 67 | 74 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -7 | 7 | -2 | -6 | |
| Cash from investing | 2 | -0 | -4 | -0 |
| Cash from financing | 5 | -6 | 6 | 7 |
| Net cash flow | 0 | 0 | -0 | 0 |
| Free cash flow | — | — | — | — |
| CFO / Operating profit % | -333.3% | 134.6% | -22% | -35.3% |