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	Dec '25 Dec 31, 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	518.12	835.22	1,201	388.58	-	-
Revenue Growth (YoY)	-57.67%	-30.47%	209.12%	-	-	-
Cost of Revenue	363.2	821.17	1,015	420.45	0.69	1.12
Gross Profit	154.92	14.05	186.14	-31.87	-0.69	-1.12
Selling, General & Admin	93.75	97.67	92.8	40.22	12.01	33.81
Other Operating Expenses	260.69	349.47	410.43	188.87	661.45	28.29
Operating Expenses	565.72	628.34	666.24	273.45	717.22	113.54
Operating Income	-410.8	-614.29	-480.1	-305.32	-717.91	-114.67
Interest Expense	-566.82	-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)	77.22	77.22	131.97	0.3	0	0.07
EBT Excluding Unusual Items	-892.31	-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	18.2	-	-	-128.6	3,239	-
Pretax Income	-874.07	-891.89	-550.16	-598.54	1,996	-209.85
Income Tax Expense	-	-	-	-	-31.56	-
Net Income	-874.07	-891.89	-550.16	-598.54	2,027	-209.85
Net Income to Common	-874.07	-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)	-0.01%	-	404.14%	-80.16%	-52.43%	-
EPS (Basic)	-108.97	-111.19	-68.59	-376.18	5055.15	-12.45
EPS (Diluted)	-108.97	-111.19	-68.59	-376.18	252.76	-12.45
Free Cash Flow	-	-133.54	-1,101	-966.45	350.88	60.86
Free Cash Flow Per Share	-	-16.65	-137.20	-607.41	43.74	3.61
Gross Margin	29.90%	1.68%	15.50%	-8.20%	-	-
Operating Margin	-79.29%	-73.55%	-39.97%	-78.57%	-	-
Profit Margin	-168.70%	-106.78%	-45.80%	-154.03%	-	-
Free Cash Flow Margin	-	-15.99%	-91.62%	-248.72%	-	-
EBITDA	-219.07	-436.48	-320.85	-262.75	-674.15	-63.22
EBITDA Margin	-42.28%	-52.26%	-26.71%	-67.62%	-	-
D&A For EBITDA	191.73	177.81	159.25	42.57	43.77	51.44
EBIT	-410.8	-614.29	-480.1	-305.32	-717.91	-114.67
EBIT Margin	-79.29%	-73.55%	-39.97%	-78.57%	-	-
Revenue as Reported	614.27	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.