Stovec Industries Income Statement

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

Millions INR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	1,981	2,346	2,073	2,358	2,334
Revenue Growth (YoY)	-15.54%	13.18%	-12.12%	1.07%	54.52%
Cost of Revenue	1,056	1,363	1,277	1,413	1,292
Gross Profit	925.14	982.73	795.31	945.85	1,041
Selling, General & Admin	349.15	303.65	251.33	263.51	239.8
Other Operating Expenses	478.34	473.47	408.42	416.57	424.71
Operating Expenses	885.05	842.88	723.37	739.86	715.53
Operating Income	40.09	139.85	71.94	205.99	325.89
Interest Expense	-0.21	-0.85	-0.88	-	-
Interest & Investment Income	-	19.09	27.16	30.89	35
Currency Exchange Gain (Loss)	-	3.7	3.23	-0.27	-2.49
Other Non Operating Income (Expenses)	51.64	6.06	3.19	7.17	3.49
EBT Excluding Unusual Items	91.52	167.85	104.64	243.78	361.89
Gain (Loss) on Sale of Assets	-	-1.38	-0.32	-1.9	-0.04
Other Unusual Items	-	7.07	8.23	81.19	28.01
Pretax Income	91.52	174.49	114.19	324.46	390.46
Income Tax Expense	22.54	44.88	23.82	76.79	94.05
Net Income	68.98	129.61	90.37	247.67	296.41
Net Income to Common	68.98	129.61	90.37	247.67	296.41
Net Income Growth	-46.78%	43.42%	-63.51%	-16.44%	120.17%
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
Shares Change (YoY)	-0.01%	-	-	-	-
EPS (Basic)	33.04	62.07	43.28	118.61	141.96
EPS (Diluted)	33.04	62.07	43.28	118.61	141.96
EPS Growth	-46.77%	43.42%	-63.51%	-16.44%	120.17%
Free Cash Flow	-46.88	133.86	52.17	176.97	-48.97
Free Cash Flow Per Share	-22.45	64.11	24.98	84.75	-23.45
Dividend Per Share	12.000	115.000	17.000	47.000	57.000
Dividend Growth	-89.56%	576.47%	-63.83%	-17.54%	159.09%
Gross Margin	46.70%	41.89%	38.37%	40.10%	44.63%
Operating Margin	2.02%	5.96%	3.47%	8.73%	13.96%
Profit Margin	3.48%	5.53%	4.36%	10.50%	12.70%
Free Cash Flow Margin	-2.37%	5.71%	2.52%	7.50%	-2.10%
EBITDA	97.65	204.82	135.43	265.69	376.7
EBITDA Margin	4.93%	8.73%	6.53%	11.27%	16.14%
D&A For EBITDA	57.56	64.97	63.49	59.7	50.81
EBIT	40.09	139.85	71.94	205.99	325.89
EBIT Margin	2.02%	5.96%	3.47%	8.73%	13.96%
Effective Tax Rate	24.63%	25.72%	20.86%	23.67%	24.09%
Revenue as Reported	2,033	2,380	2,117	2,405	2,390
Advertising Expenses	-	4.41	3.89	8.15	0.55

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