Raaj Medisafe India Limited (BOM:524502)

Raaj Medisafe India 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	793.39	624.2	432.49	386.23	346.94	318.05
Other Revenue	1.93	-	-	-	-	-
Revenue	795.31	624.2	432.49	386.23	346.94	318.05
Revenue Growth (YoY)	61.07%	44.33%	11.98%	11.32%	9.08%	45.92%
Cost of Revenue	537.5	442.96	295.26	270.56	266.87	252.75
Gross Profit	257.81	181.25	137.23	115.67	80.07	65.3
Selling, General & Admin	50.13	40.27	33.2	27.72	29.06	24.54
Other Operating Expenses	84.1	54.66	37.67	31.83	0.1	0.04
Operating Expenses	152.77	109.41	79.25	67.07	36.4	31.69
Operating Income	105.04	71.84	57.98	48.6	43.67	33.61
Interest Expense	-34.51	-20.18	-14.56	-10.59	-6.62	-7.31
Interest & Investment Income	1.75	1.75	0.5	0.11	0.21	0.09
Currency Exchange Gain (Loss)	0.01	0.01	0.01	0.06	0	-0
Other Non Operating Income (Expenses)	-0.87	-0.87	-1.04	-0.46	-0.51	-0.08
EBT Excluding Unusual Items	71.41	52.55	42.89	37.72	36.75	26.31
Other Unusual Items	-	-	-	-0.01	0.53	-0.12
Pretax Income	71.41	52.55	42.89	37.72	37.27	26.19
Income Tax Expense	-9.55	-8.76	9.6	4.42	7.15	3.19
Net Income	80.97	61.31	33.29	33.3	30.13	22.99
Net Income to Common	80.97	61.31	33.29	33.3	30.13	22.99
Net Income Growth	141.71%	84.20%	-0.04%	10.52%	31.03%	-
Shares Outstanding (Basic)	13	13	11	11	11	11
Shares Outstanding (Diluted)	13	13	11	11	11	11
Shares Change (YoY)	3.48%	20.87%	-	2.06%	-3.82%	15.36%
EPS (Basic)	6.18	4.65	3.05	3.05	2.82	2.07
EPS (Diluted)	6.13	4.60	3.05	3.05	2.82	2.07
EPS Growth	131.59%	50.69%	-0.04%	8.29%	36.23%	-
Free Cash Flow	-	-147.96	-73.64	-15.52	12.35	-16.6
Free Cash Flow Per Share	-	-11.23	-6.75	-1.42	1.16	-1.50
Gross Margin	32.42%	29.04%	31.73%	29.95%	23.08%	20.53%
Operating Margin	13.21%	11.51%	13.41%	12.58%	12.59%	10.57%
Profit Margin	10.18%	9.82%	7.70%	8.62%	8.68%	7.23%
Free Cash Flow Margin	-	-23.71%	-17.03%	-4.02%	3.56%	-5.22%
EBITDA	124.11	86.32	66.35	56.12	50.91	40.72
EBITDA Margin	15.60%	13.83%	15.34%	14.53%	14.67%	12.80%
D&A For EBITDA	19.07	14.48	8.37	7.52	7.24	7.11
EBIT	105.04	71.84	57.98	48.6	43.67	33.61
EBIT Margin	13.21%	11.51%	13.41%	12.58%	12.59%	10.57%
Effective Tax Rate	-	-	22.39%	11.72%	19.17%	12.19%
Revenue as Reported	797.3	626.19	433.09	386.45	347.2	318.25
Advertising Expenses	-	0.32	0.15	0.18	0.12	0.11

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