Muller & Phipps (India) Limited (BOM:501477)

Muller & Phipps (India) Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	59.16	41.41	39.13	36.69	39.75
Other Revenue	2.83	2.89	2.54	2.61	2.52
Revenue	61.99	44.3	41.68	39.3	42.27
Revenue Growth (YoY)	39.95%	6.29%	6.04%	-7.01%	12.96%
Cost of Revenue	46.41	34.48	27.32	25.44	27.27
Gross Profit	15.58	9.82	14.36	13.87	15
Selling, General & Admin	-	2.3	1.96	1.69	1.41
Other Operating Expenses	22.48	4.9	9.37	7.76	8.47
Operating Expenses	22.55	7.26	11.41	9.57	9.99
Operating Income	-6.97	2.57	2.95	4.3	5.01
Interest Expense	-0.6	-0.64	-0.83	-1.02	-1.22
Interest & Investment Income	-	0	0	1.06	0.07
Other Non Operating Income (Expenses)	-	1.36	-	0.02	0.02
EBT Excluding Unusual Items	-7.57	3.28	2.12	4.35	3.88
Other Unusual Items	-	4	-	-	13.39
Pretax Income	-7.57	7.28	2.12	4.35	17.27
Net Income	-7.57	7.28	2.12	4.35	17.27
Net Income to Common	-7.57	7.28	2.12	4.35	17.27
Net Income Growth	-	242.96%	-51.16%	-74.83%	390.87%
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
Shares Change (YoY)	0.00%	-	-	-	-
EPS (Basic)	-12.11	11.65	3.40	6.96	27.63
EPS (Diluted)	-12.11	11.65	3.40	6.96	27.63
EPS Growth	-	242.96%	-51.16%	-74.83%	390.87%
Free Cash Flow	-4.24	7.08	2.05	1.07	21.45
Free Cash Flow Per Share	-6.78	11.32	3.28	1.72	34.32
Gross Margin	25.13%	22.17%	34.45%	35.28%	35.48%
Operating Margin	-11.25%	5.79%	7.09%	10.94%	11.84%
Profit Margin	-12.21%	16.44%	5.09%	11.06%	40.86%
Free Cash Flow Margin	-6.83%	15.98%	4.91%	2.73%	50.75%
EBITDA	-6.9	2.62	3.03	4.42	5.09
EBITDA Margin	-11.12%	5.91%	7.26%	11.25%	12.04%
D&A For EBITDA	0.08	0.05	0.07	0.12	0.08
EBIT	-6.97	2.57	2.95	4.3	5.01
EBIT Margin	-11.25%	5.79%	7.09%	10.94%	11.84%
Revenue as Reported	61.99	45.71	41.74	40.46	42.46
Advertising Expenses	-	1.15	0.85	0.64	0.42

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