Media Matrix Worldwide Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	12,570	18,870	14,153	9,285	5,815
Revenue Growth (YoY)	-33.39%	33.33%	52.43%	59.66%	-47.65%
Cost of Revenue	11,899	18,193	13,602	8,854	5,538
Gross Profit	670.13	677.62	551.27	430.52	277.06
Selling, General & Admin	79.23	94.59	80.27	120.1	57.4
Other Operating Expenses	385.61	392.04	311.76	195.52	186.54
Operating Expenses	471.65	495.16	416.61	331.44	261.38
Operating Income	198.49	182.46	134.66	99.09	15.68
Interest Expense	-143.82	-111.71	-64.11	-54.41	-28.8
Interest & Investment Income	-	12.09	23.14	9.53	63.5
Currency Exchange Gain (Loss)	-	0.02	0.16	-0.67	-0.31
Other Non Operating Income (Expenses)	45.19	-5.65	-2.77	-7.29	-5.71
EBT Excluding Unusual Items	99.85	77.2	91.08	46.25	44.36
Gain (Loss) on Sale of Investments	-	0.05	0.05	0.11	0.14
Gain (Loss) on Sale of Assets	-	-0.02	-	-0.03	-
Other Unusual Items	-	-	-	0.1	-
Pretax Income	99.85	77.23	91.13	46.43	44.5
Income Tax Expense	19.77	32.74	20.72	22.81	20.38
Earnings From Continuing Operations	80.08	44.5	70.41	23.61	24.13
Minority Interest in Earnings	-21.53	-9.53	-20.3	-10.03	-11.97
Net Income	58.55	34.97	50.11	13.59	12.15
Net Income to Common	58.55	34.97	50.11	13.59	12.15
Net Income Growth	67.43%	-30.21%	268.73%	11.82%	-41.05%
Shares Outstanding (Basic)	1,132	1,133	1,133	1,133	1,133
Shares Outstanding (Diluted)	1,132	1,133	1,133	1,133	1,133
Shares Change (YoY)	-0.03%	-	-	-	-
EPS (Basic)	0.05	0.03	0.04	0.01	0.01
EPS (Diluted)	0.05	0.03	0.04	0.01	0.01
EPS Growth	67.48%	-30.16%	268.45%	12.11%	-41.21%
Free Cash Flow	143.72	-261.25	279.58	-594.18	-1,704
Free Cash Flow Per Share	0.13	-0.23	0.25	-0.53	-1.50
Gross Margin	5.33%	3.59%	3.90%	4.64%	4.76%
Operating Margin	1.58%	0.97%	0.95%	1.07%	0.27%
Profit Margin	0.47%	0.18%	0.35%	0.15%	0.21%
Free Cash Flow Margin	1.14%	-1.38%	1.98%	-6.40%	-29.30%
EBITDA	205.29	188.63	140.23	102.92	19.49
EBITDA Margin	1.63%	1.00%	0.99%	1.11%	0.34%
D&A For EBITDA	6.8	6.17	5.57	3.83	3.81
EBIT	198.49	182.46	134.66	99.09	15.68
EBIT Margin	1.58%	0.97%	0.95%	1.07%	0.27%
Effective Tax Rate	19.80%	42.39%	22.73%	49.14%	45.78%
Revenue as Reported	12,615	18,905	14,198	9,484	5,881
Advertising Expenses	-	0.24	0.39	0.85	1.96

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