Annual Financials | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
Revenue  | 232 | 243 | 380 | 489 | 601 | 918 | 0 |
Expenses | 206 | 211 | 334 | 447 | 544 | 802 | 0 |
EBITDA  | 26 | 31 | 47 | 41 | 57 | 115 | 0 |
Operating Profit % | 9 % | 13 % | 12 % | 8 % | 9 % | 12 % | 0 % |
Depreciation | 3 | 4 | 5 | 8 | 9 | 14 | 0 |
Interest | 12 | 12 | 7 | 11 | 20 | 37 | 0 |
Profit Before Tax  | 11 | 16 | 35 | 23 | 29 | 64 | 0 |
Tax | 2 | 3 | 9 | 6 | 7 | 16 | 0 |
Net Profit | 9 | 13 | 26 | 17 | 22 | 48 | 0 |
EPS in ₹ | 13.86 | 13.63 | 28.54 | 2.20 | 2.89 | 6.05 | 0.00 |
Above figures are in Rs. Crores Balance Sheet | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
Total Assets  | 158 | 195 | 277 | 372 | 586 | 860 |
Fixed Assets | 87 | 85 | 154 | 183 | 305 | 376 |
Current Assets | 55 | 72 | 101 | 125 | 235 | 378 |
Capital Work in Progress | 16 | 23 | 11 | 44 | 40 | 70 |
Investments | 0 | 0 | 0 | 0 | 2 | 1 |
Other Assets | 55 | 86 | 112 | 144 | 239 | 413 |
Total Liabilities  | 158 | 195 | 277 | 372 | 586 | 860 |
Current Liabilities | 40 | 38 | 65 | 115 | 181 | 287 |
Non Current Liabilities | 85 | 97 | 117 | 144 | 271 | 330 |
Total Equity  | 34 | 59 | 95 | 113 | 135 | 244 |
Reserve & Surplus | 27 | 50 | 85 | 103 | 125 | 202 |
Share Capital | 7 | 9 | 9 | 10 | 10 | 41 |
Above figures are in Rs. Crores Cash Flow | 2021 | 2022 | 2023 | 2024 | 2025 |
Net Cash Flow | 0 | 0 | 0 | 20 | 33 |
Investing Activities | -26 | -44 | -69 | -106 | -128 |
Operating Activities | 18 | 17 | 35 | -23 | -11 |
Financing Activities | 7 | 27 | 35 | 149 | 172 |
Above figures are in Rs. Crores % Holding | Dec 2024 | Jun 2025 | Aug 2025 |
Promoter | 99.56 % | 70.45 % | 70.45 % |
FIIs | 0.00 % | 2.29 % | 0.00 % |
DIIs | 0.00 % | 12.31 % | 5.04 % |
Government | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 0.00 % | 14.92 % | 14.92 % |
Others | 0.44 % | 0.04 % | 9.60 % |
No of Share Holders | 8 | 75,304 | 8 |