Rama Vision Limited (BOM:523289)

Rama Vision Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	1,461	1,139	895.71	818.57	617.44	550.42
Other Revenue	0.27	0.27	0.01	-	-	-
Revenue	1,462	1,139	895.71	818.57	617.44	550.42
Revenue Growth (YoY)	36.35%	27.16%	9.42%	32.57%	12.18%	26.77%
Cost of Revenue	943.13	784.43	627.91	609.59	459.53	416.61
Gross Profit	518.44	354.55	267.8	208.98	157.91	133.81
Selling, General & Admin	170.31	150.01	118.17	102.54	86.97	76.81
Other Operating Expenses	235.66	130.17	83.76	59.48	44.81	36.21
Operating Expenses	424.57	297.81	210.18	166.19	135.61	116.63
Operating Income	93.88	56.74	57.62	42.79	22.3	17.18
Interest Expense	-20.04	-20.99	-12.57	-7.45	-2.4	-5.88
Interest & Investment Income	0.13	0.13	0.24	0.09	0.1	0.03
Currency Exchange Gain (Loss)	-	-	-	0.07	-	-
Other Non Operating Income (Expenses)	1.5	1.9	0.63	-0.5	-0.8	-0.52
EBT Excluding Unusual Items	75.47	37.78	45.91	35	19.2	10.82
Gain (Loss) on Sale of Investments	-0	-0	0	-0.01	0.07	-
Gain (Loss) on Sale of Assets	0.41	0.41	0.05	0.03	0.13	5
Asset Writedown	-	-	-	-0.39	-	-
Other Unusual Items	-7.44	-	-	-	-	-
Pretax Income	68.43	38.19	45.97	34.64	19.4	15.81
Income Tax Expense	17.37	9.87	12.11	9.24	4.76	12.75
Net Income	51.06	28.32	33.86	25.4	14.64	3.06
Preferred Dividends & Other Adjustments	-	-	-	-	-0	-
Net Income to Common	51.06	28.32	33.86	25.4	14.64	3.06
Net Income Growth	60.50%	-16.35%	33.32%	73.46%	377.81%	734.88%
Shares Outstanding (Basic)	10	10	10	10	10	10
Shares Outstanding (Diluted)	10	10	10	10	10	10
Shares Change (YoY)	-0.21%	1.79%	2.16%	-	-	-
EPS (Basic)	4.90	2.72	3.31	2.53	1.46	0.31
EPS (Diluted)	4.90	2.72	3.31	2.53	1.46	0.31
EPS Growth	60.83%	-17.82%	30.65%	73.29%	377.75%	734.90%
Free Cash Flow	-	-40.69	-132.5	-54.19	-15.02	35.57
Free Cash Flow Per Share	-	-3.90	-12.94	-5.41	-1.50	3.55
Gross Margin	35.47%	31.13%	29.90%	25.53%	25.57%	24.31%
Operating Margin	6.42%	4.98%	6.43%	5.23%	3.61%	3.12%
Profit Margin	3.49%	2.49%	3.78%	3.10%	2.37%	0.56%
Free Cash Flow Margin	-	-3.57%	-14.79%	-6.62%	-2.43%	6.46%
EBITDA	113.72	71	64.43	46.96	26.13	20.78
EBITDA Margin	7.78%	6.23%	7.19%	5.74%	4.23%	3.78%
D&A For EBITDA	19.84	14.26	6.81	4.17	3.83	3.6
EBIT	93.88	56.74	57.62	42.79	22.3	17.18
EBIT Margin	6.42%	4.98%	6.43%	5.23%	3.61%	3.12%
Effective Tax Rate	25.39%	25.84%	26.35%	26.69%	24.54%	80.63%
Revenue as Reported	1,465	1,143	898.3	819.29	617.99	556.1
Advertising Expenses	-	-	-	-	-	0.2

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