NSE:KMEW Income Statement

Financials in millions INR. Fiscal year is January - December.

Millions INR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2026	FY 2025	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Operating Revenue	2,361	2,007	1,943	1,636	2,015
Other Revenue	-0	-0	-	-	-
Revenue	2,361	2,007	1,943	1,636	2,015
Revenue Growth (YoY)	17.65%	3.31%	18.77%	-18.83%	229.80%
Cost of Revenue	1,097	951.12	1,000	989.97	1,240
Gross Profit	1,264	1,056	942.61	645.86	775.48
Selling, General & Admin	106.76	78.42	71.78	53.91	42.99
Other Operating Expenses	208.51	195.04	154.6	90.93	45.12
Operating Expenses	456.1	387.77	350.15	227.46	131.69
Operating Income	807.88	668.17	592.45	418.4	643.78
Interest Expense	-118.96	-83.46	-77.39	-28.04	-16.09
Interest & Investment Income	52.1	52.1	32.69	32.69	13.81
Earnings From Equity Investments	-	-	-	-	4.47
Currency Exchange Gain (Loss)	4.07	4.07	-2.25	-2.25	-0.5
Other Non Operating Income (Expenses)	5.85	-18.8	-0.3	-12.79	-7.21
EBT Excluding Unusual Items	750.94	622.08	545.2	408.02	638.25
Gain (Loss) on Sale of Assets	-0.11	-0.11	-	-	-
Pretax Income	750.84	621.97	545.2	408.02	638.25
Income Tax Expense	90.4	125.96	107.42	102.76	161.79
Earnings From Continuing Operations	660.44	496.01	437.78	305.25	476.46
Minority Interest in Earnings	-	-	-	-	-1.53
Net Income	660.44	496.01	437.78	305.25	474.93
Net Income to Common	660.44	496.01	437.78	305.25	474.93
Net Income Growth	33.15%	13.30%	43.42%	-35.73%	123.67%
Shares Outstanding (Basic)	24	22	22	22	22
Shares Outstanding (Diluted)	24	22	22	22	22
Shares Change (YoY)	11.47%	-0.53%	0.53%	-	5.52%
EPS (Basic)	27.43	22.96	20.16	14.13	21.99
EPS (Diluted)	27.43	22.96	20.16	14.13	21.99
EPS Growth	19.45%	13.90%	42.66%	-35.73%	111.97%
Free Cash Flow	-	-433.81	-	-195.13	43.15
Free Cash Flow Per Share	-	-20.08	-	-9.03	2.00
Gross Margin	53.53%	52.61%	48.52%	39.48%	38.48%
Operating Margin	34.21%	33.29%	30.50%	25.58%	31.95%
Profit Margin	27.97%	24.71%	22.53%	18.66%	23.57%
Free Cash Flow Margin	-	-21.61%	-	-11.93%	2.14%
EBITDA	-	769.49	-	479.15	687.36
EBITDA Margin	-	38.34%	-	29.29%	34.11%
D&A For EBITDA	-	101.32	-	60.75	43.58
EBIT	807.88	668.17	592.45	418.4	643.78
EBIT Margin	34.21%	33.29%	30.50%	25.58%	31.95%
Effective Tax Rate	12.04%	20.25%	19.70%	25.19%	25.35%
Revenue as Reported	2,438	2,059	1,987	1,667	2,029
Advertising Expenses	-	2.74	-	4.05	1.36

Source: S&P Global Market Intelligence. Standard template. Financial Sources.