BOM:514324 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	5.64	31.86	16.95	3.41	4.11	21.37
Revenue Growth (YoY)	-84.48%	87.92%	397.86%	-17.05%	-80.79%	428.89%
Cost of Revenue	5.56	31.41	16.75	3.57	4.26	21.24
Gross Profit	0.08	0.45	0.2	-0.16	-0.16	0.13
Selling, General & Admin	2.61	0.41	0.33	0.4	0.4	0.56
Other Operating Expenses	4.28	1.54	1.11	1.03	1.4	0.99
Operating Expenses	6.89	1.95	1.6	2.04	2.47	2.23
Operating Income	-6.81	-1.5	-1.4	-2.2	-2.63	-2.09
Interest Expense	-	-	-	-0.1	-0.09	-0.09
Interest & Investment Income	3.1	3.1	15.05	0.16	0.33	0.52
Other Non Operating Income (Expenses)	23.12	-	-	-	-	-0
EBT Excluding Unusual Items	19.41	1.6	13.64	-2.14	-2.39	-1.66
Gain (Loss) on Sale of Investments	19.17	19.17	1.52	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	0.16	-	-
Other Unusual Items	-25.58	-	20.18	-	-	-
Pretax Income	12.99	20.77	35.34	-1.97	-2.39	-1.66
Income Tax Expense	12.6	8.3	0.19	0.1	-	0.01
Net Income	0.39	12.47	35.16	-2.07	-2.39	-1.67
Net Income to Common	0.39	12.47	35.16	-2.07	-2.39	-1.67
Net Income Growth	-99.13%	-64.53%	-	-	-	-
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4	4
EPS (Basic)	0.09	2.97	8.36	-0.49	-0.57	-0.40
EPS (Diluted)	0.09	2.97	8.36	-0.49	-0.57	-0.40
EPS Growth	-99.13%	-64.52%	-	-	-	-
Free Cash Flow	-	-277.02	-3.26	-3.8	-2.03	-0.43
Free Cash Flow Per Share	-	-65.89	-0.78	-0.90	-0.48	-0.10
Gross Margin	1.37%	1.40%	1.19%	-4.79%	-3.85%	0.62%
Operating Margin	-120.81%	-4.70%	-8.28%	-64.67%	-64.00%	-9.80%
Profit Margin	6.99%	39.15%	207.39%	-60.76%	-58.10%	-7.83%
Free Cash Flow Margin	-	-869.59%	-19.22%	-111.51%	-49.50%	-1.99%
EBITDA	-	-1.33	-1.24	-1.59	-1.95	-1.42
EBITDA Margin	-	-4.19%	-7.31%	-46.81%	-47.53%	-6.64%
D&A For EBITDA	-	0.16	0.16	0.61	0.68	0.68
EBIT	-6.81	-1.5	-1.4	-2.2	-2.63	-2.09
EBIT Margin	-120.81%	-4.70%	-8.28%	-64.67%	-64.00%	-9.80%
Effective Tax Rate	96.97%	39.95%	0.52%	-	-	-
Revenue as Reported	51.02	54.12	33.52	3.73	4.45	21.89
Advertising Expenses	-	0.04	0.04	0.04	0.03	0.04

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.