Annual Financials | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
Revenue  | 1,161 | 1,662 | 2,296 | 2,796 | 3,123 | 0 |
Expenses | 1,093 | 1,513 | 2,124 | 2,560 | 2,865 | 0 |
EBITDA  | 68 | 148 | 172 | 237 | 258 | 0 |
Operating Profit % | 5 % | 8 % | 7 % | 8 % | 8 % | 0 % |
Depreciation | 6 | 8 | 9 | 16 | 31 | 0 |
Interest | 27 | 20 | 23 | 31 | 42 | 0 |
Profit Before Tax  | 35 | 129 | 143 | 165 | 434 | 0 |
Tax | 10 | 32 | 35 | 49 | 83 | 0 |
Net Profit | 25 | 97 | 108 | 115 | 351 | 0 |
EPS in ₹ | 117.31 | 387.72 | 10.57 | 11.24 | 33.02 | 0.00 |
Above figures are in Rs. Crores Balance Sheet | 2021 | 2022 | 2023 | 2024 | 2025 |
Total Assets  | 703 | 1,215 | 1,709 | 1,644 | 3,175 |
Fixed Assets | 56 | 55 | 65 | 70 | 740 |
Current Assets | 618 | 1,105 | 1,578 | 1,533 | 2,356 |
Capital Work in Progress | 0 | 4 | 7 | 16 | 30 |
Investments | 17 | 30 | 30 | 1 | 1 |
Other Assets | 630 | 1,126 | 1,607 | 1,558 | 2,404 |
Total Liabilities  | 703 | 1,215 | 1,709 | 1,644 | 3,175 |
Current Liabilities | 490 | 868 | 1,337 | 1,165 | 2,093 |
Non Current Liabilities | 21 | 60 | 60 | 55 | 64 |
Total Equity  | 192 | 287 | 312 | 424 | 1,018 |
Reserve & Surplus | 189 | 285 | 310 | 422 | 1,007 |
Share Capital | 3 | 3 | 2 | 2 | 11 |
Above figures are in Rs. Crores Cash Flow | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
Net Cash Flow | -44 | 122 | -25 | 43 | -108 | 97 |
Investing Activities | -24 | 3 | -89 | -122 | 117 | 88 |
Operating Activities | 80 | 262 | 44 | 56 | -180 | 27 |
Financing Activities | -100 | -144 | 20 | 109 | -44 | -19 |
Above figures are in Rs. Crores