Samyak International Limited (BOM:530025)
India · Delayed Price · Currency is INR 19.50
+0.35 (1.83%)
At close: Feb 13, 2026
Samyak International 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 | Sep '25 Sep 30, 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 | 399.37 | 411.7 | 375.06 | 453.1 | 463.86 | 240.78 |
Other Revenue | 1.53 | 2.38 | 5.54 | 6.83 | 2.83 | 39.28 |
| 400.9 | 414.08 | 380.6 | 459.92 | 466.68 | 280.06 | |
Revenue Growth (YoY) | -2.58% | 8.80% | -17.25% | -1.45% | 66.64% | 15.75% |
Cost of Revenue | 124.47 | 190.81 | 171.79 | 297.23 | 356.83 | 204 |
Gross Profit | 276.43 | 223.27 | 208.81 | 162.69 | 109.86 | 76.06 |
Selling, General & Admin | 38.86 | 36.5 | 28.58 | 27.98 | 22.12 | 19.91 |
Other Operating Expenses | 186.88 | 131.12 | 97.96 | 66.42 | 38.01 | 23.43 |
Operating Expenses | 264.38 | 204.37 | 163.13 | 130.14 | 91.03 | 71.93 |
Operating Income | 12.05 | 18.9 | 45.68 | 32.55 | 18.83 | 4.13 |
Interest Expense | -11.35 | -9.88 | -7.27 | -5.06 | -9.69 | -9.81 |
Earnings From Equity Investments | -17.4 | -8.65 | - | - | - | - |
Other Non Operating Income (Expenses) | 0 | 0 | -0 | -1 | -0.82 | -0.46 |
EBT Excluding Unusual Items | -16.69 | 0.37 | 38.41 | 26.49 | 8.33 | -6.15 |
Gain (Loss) on Sale of Assets | 2.62 | 2.62 | - | - | -0.05 | - |
Other Unusual Items | -0.48 | -0.48 | - | -0.36 | -2.03 | -1.82 |
Pretax Income | -14.55 | 2.51 | 38.41 | 26.13 | 6.24 | -7.97 |
Income Tax Expense | 1.38 | 3.47 | 0.41 | 0.06 | 0.27 | -0.07 |
Earnings From Continuing Operations | -15.93 | -0.96 | 37.99 | 26.07 | 5.97 | -7.9 |
Minority Interest in Earnings | -1.88 | -1.88 | -10.14 | - | - | - |
Net Income | -17.81 | -2.84 | 27.85 | 26.07 | 5.97 | -7.9 |
Net Income to Common | -17.81 | -2.84 | 27.85 | 26.07 | 5.97 | -7.9 |
Net Income Growth | - | - | 6.82% | 336.73% | - | - |
Shares Outstanding (Basic) | 6 | 7 | 6 | 6 | 6 | 6 |
Shares Outstanding (Diluted) | 6 | 7 | 6 | 6 | 6 | 6 |
Shares Change (YoY) | - | 11.82% | -0.08% | 0.08% | - | 10.27% |
EPS (Basic) | -2.92 | -0.41 | 4.46 | 4.17 | 0.96 | -1.26 |
EPS (Diluted) | -2.92 | -0.41 | 4.46 | 4.17 | 0.96 | -1.26 |
EPS Growth | - | - | 6.91% | 336.36% | - | - |
Free Cash Flow | -131.68 | -2.5 | 109.49 | 22.98 | 56.76 | 62 |
Free Cash Flow Per Share | -21.63 | -0.36 | 17.53 | 3.67 | 9.09 | 9.92 |
Gross Margin | 68.95% | 53.92% | 54.86% | 35.37% | 23.54% | 27.16% |
Operating Margin | 3.00% | 4.56% | 12.00% | 7.08% | 4.04% | 1.47% |
Profit Margin | -4.44% | -0.69% | 7.32% | 5.67% | 1.28% | -2.82% |
Free Cash Flow Margin | -32.85% | -0.60% | 28.77% | 5.00% | 12.16% | 22.14% |
EBITDA | 50.69 | 55.65 | 82.26 | 67.93 | 49.73 | 32.73 |
EBITDA Margin | 12.64% | 13.44% | 21.62% | 14.77% | 10.66% | 11.69% |
D&A For EBITDA | 38.64 | 36.75 | 36.59 | 35.37 | 30.9 | 28.6 |
EBIT | 12.05 | 18.9 | 45.68 | 32.55 | 18.83 | 4.13 |
EBIT Margin | 3.00% | 4.56% | 12.00% | 7.08% | 4.04% | 1.47% |
Effective Tax Rate | - | 138.22% | 1.07% | 0.21% | 4.33% | - |
Revenue as Reported | 400.9 | 414.08 | 380.6 | 459.92 | 466.68 | 280.06 |
Advertising Expenses | - | 0.12 | 0.08 | 0.1 | 0.12 | 0.04 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.