BOM:507498 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
Operating Revenue	8.8	42.68	48.37	174.42	296.18	237.54
Other Revenue	-0	-0	-0	-0	-	-
Revenue	8.8	42.68	48.37	174.41	296.18	237.54
Revenue Growth (YoY)	-82.56%	-11.76%	-72.27%	-41.11%	24.69%	-38.92%
Cost of Revenue	5.18	23.94	29.5	78.34	103.5	96.12
Gross Profit	3.62	18.75	18.87	96.08	192.68	141.42
Selling, General & Admin	4.7	6.73	6.97	11.52	17.3	20.61
Other Operating Expenses	12.57	47.37	42.86	120.97	159.53	130.09
Operating Expenses	40.45	81.39	78.7	161.39	209	185.79
Operating Income	-36.83	-62.64	-59.83	-65.31	-16.33	-44.37
Interest Expense	-	-	-0.24	-2.89	-3.78	-4.75
Interest & Investment Income	0.41	0.4	0.2	0.28	0.25	0.32
Other Non Operating Income (Expenses)	58.47	20.09	13.27	26.8	20.39	52.89
EBT Excluding Unusual Items	22.05	-42.15	-46.61	-41.12	0.53	4.09
Gain (Loss) on Sale of Assets	22.77	22.77	26.11	12.47	0.01	0.49
Pretax Income	22.05	-19.38	-20.5	-28.65	0.54	4.58
Income Tax Expense	3.32	-10.32	-1.5	-7.91	0.42	-4.52
Net Income	18.72	-9.07	-19	-20.74	0.12	9.1
Net Income to Common	18.72	-9.07	-19	-20.74	0.12	9.1
Net Income Growth	-	-	-	-	-98.65%	4957.78%
Shares Outstanding (Basic)	23	23	23	23	23	23
Shares Outstanding (Diluted)	23	23	23	23	23	23
Shares Change (YoY)	-0.22%	-	-	-	0.14%	-
EPS (Basic)	0.81	-0.39	-0.82	-0.89	0.01	0.39
EPS (Diluted)	0.81	-0.39	-0.82	-0.89	0.01	0.39
EPS Growth	-	-	-	-	-98.65%	4958.31%
Free Cash Flow	-	-59.93	-136.28	11.87	23.5	-0.3
Free Cash Flow Per Share	-	-2.58	-5.86	0.51	1.01	-0.01
Gross Margin	41.13%	43.92%	39.00%	55.09%	65.05%	59.53%
Operating Margin	-418.47%	-146.77%	-123.70%	-37.45%	-5.51%	-18.68%
Profit Margin	212.72%	-21.25%	-39.28%	-11.89%	0.04%	3.83%
Free Cash Flow Margin	-	-140.42%	-281.75%	6.81%	7.94%	-0.13%
EBITDA	-10.73	-35.35	-30.96	-36.41	15.84	-9.28
EBITDA Margin	-121.92%	-82.83%	-64.00%	-20.87%	5.35%	-3.91%
D&A For EBITDA	26.1	27.29	28.87	28.91	32.17	35.09
EBIT	-36.83	-62.64	-59.83	-65.31	-16.33	-44.37
EBIT Margin	-	-146.77%	-123.70%	-37.45%	-5.51%	-18.68%
Effective Tax Rate	15.07%	-	-	-	77.22%	-
Revenue as Reported	68.06	63.56	62.21	217.97	371.07	334.41
Advertising Expenses	-	0.04	0.17	0.06	0.05	0.05

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