BOM:500322 Income Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	452.72	835.22	1,201	388.58	-	-
Revenue Growth (YoY)	-69.37%	-30.47%	209.12%	-	-	-
Cost of Revenue	377.01	821.17	1,015	420.45	0.69	1.12
Gross Profit	75.71	14.05	186.14	-31.87	-0.69	-1.12
Selling, General & Admin	91.66	97.67	92.8	40.22	12.01	33.81
Other Operating Expenses	274.46	349.47	410.43	188.87	661.45	28.29
Operating Expenses	572.04	628.34	666.24	273.45	717.22	113.54
Operating Income	-496.33	-614.29	-480.1	-305.32	-717.91	-114.67
Interest Expense	-496.51	-362.95	-208.41	-0.37	-	-113.49
Interest & Investment Income	8.09	8.09	6.38	1.27	-	18.25
Other Non Operating Income (Expenses)	119.82	77.22	131.97	0.3	0	0.07
EBT Excluding Unusual Items	-864.93	-891.93	-550.16	-304.13	-717.91	-209.85
Gain (Loss) on Sale of Assets	0.04	0.04	-	-	-	-
Asset Writedown	-	-	-	-165.8	-525.19	-
Other Unusual Items	-	-	-	-128.6	3,239	-
Pretax Income	-864.89	-891.89	-550.16	-598.54	1,996	-209.85
Income Tax Expense	-	-	-	-	-31.56	-
Net Income	-864.89	-891.89	-550.16	-598.54	2,027	-209.85
Net Income to Common	-864.89	-891.89	-550.16	-598.54	2,027	-209.85
Shares Outstanding (Basic)	8	8	8	2	0	17
Shares Outstanding (Diluted)	8	8	8	2	8	17
Shares Change (YoY)	0.00%	-	404.14%	-80.16%	-52.43%	-
EPS (Basic)	-107.82	-111.19	-68.59	-376.18	5055.15	-12.45
EPS (Diluted)	-107.83	-111.19	-68.59	-376.18	252.76	-12.45
Free Cash Flow	-283.59	-133.54	-1,101	-966.45	350.88	60.86
Free Cash Flow Per Share	-35.35	-16.65	-137.20	-607.41	43.74	3.61
Gross Margin	16.72%	1.68%	15.50%	-8.20%	-	-
Operating Margin	-109.63%	-73.55%	-39.97%	-78.57%	-	-
Profit Margin	-191.04%	-106.78%	-45.80%	-154.03%	-	-
Free Cash Flow Margin	-62.64%	-15.99%	-91.62%	-248.72%	-	-
EBITDA	-293.8	-436.48	-320.85	-262.75	-674.15	-63.22
EBITDA Margin	-64.90%	-52.26%	-26.71%	-67.62%	-	-
D&A For EBITDA	202.53	177.81	159.25	42.57	43.77	51.44
EBIT	-496.33	-614.29	-480.1	-305.32	-717.91	-114.67
EBIT Margin	-109.63%	-73.55%	-39.97%	-78.57%	-	-
Revenue as Reported	591.47	931.37	1,345	391.03	2,838	18.39
Advertising Expenses	-	2.68	1.72	-	-	0.19

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