Odyssey Technologies Limited (BOM:530175)

Odyssey Technologies 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	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	274.68	272.57	263.32	241.93	226.75	165.91
Revenue Growth (YoY)	-2.38%	3.51%	8.84%	6.70%	36.67%	-5.99%
Cost of Revenue	4.13	4.13	3.6	3.6	2.84	2.48
Gross Profit	270.55	268.44	259.72	238.33	223.91	163.43
Selling, General & Admin	198.2	197.43	180.04	158.18	124.93	97.2
Other Operating Expenses	23.07	20.5	17.52	13.9	12.5	10.88
Operating Expenses	240.19	238.21	220.87	199.69	169.08	144.38
Operating Income	30.35	30.22	38.85	38.64	54.83	19.05
Interest Expense	-	-	-	-	-	-3.11
Interest & Investment Income	25.63	25.63	20.11	16.01	8.83	7.44
Currency Exchange Gain (Loss)	-	-	0	0.24	0	0.01
Other Non Operating Income (Expenses)	1.04	0.08	-	0.19	-	-
EBT Excluding Unusual Items	57.02	55.94	58.96	55.08	63.66	23.39
Gain (Loss) on Sale of Investments	1.66	1.66	0.79	0.12	0.05	0.16
Gain (Loss) on Sale of Assets	0.69	0.69	0.01	1.32	0	-
Pretax Income	59.37	58.28	59.76	56.52	63.71	23.55
Income Tax Expense	15.3	14.97	15.28	12.86	17.74	4.24
Net Income	44.07	43.31	44.48	43.66	45.97	19.31
Net Income to Common	44.07	43.31	44.48	43.66	45.97	19.31
Net Income Growth	-17.89%	-2.62%	1.87%	-5.03%	138.02%	325.89%
Shares Outstanding (Basic)	16	16	16	16	16	16
Shares Outstanding (Diluted)	16	16	16	16	16	16
Shares Change (YoY)	-0.30%	-0.36%	0.25%	0.36%	0.86%	77.62%
EPS (Basic)	2.77	2.73	2.81	2.77	2.92	1.23
EPS (Diluted)	2.77	2.72	2.78	2.74	2.89	1.23
EPS Growth	-17.57%	-2.16%	1.46%	-5.19%	135.61%	139.77%
Free Cash Flow	-22.8	57.92	37.63	41.87	68.9	39.35
Free Cash Flow Per Share	-1.43	3.64	2.35	2.63	4.34	2.50
Dividend Per Share	-	1.000	-	-	-	-
Gross Margin	98.50%	98.48%	98.63%	98.51%	98.75%	98.50%
Operating Margin	11.05%	11.09%	14.75%	15.97%	24.18%	11.48%
Profit Margin	16.04%	15.89%	16.89%	18.05%	20.28%	11.64%
Free Cash Flow Margin	-8.30%	21.25%	14.29%	17.31%	30.39%	23.72%
EBITDA	49.27	50.5	62.16	66.24	86.48	55.34
EBITDA Margin	17.94%	18.53%	23.61%	27.38%	38.14%	33.36%
D&A For EBITDA	18.92	20.28	23.31	27.6	31.65	36.3
EBIT	30.35	30.22	38.85	38.64	54.83	19.05
EBIT Margin	11.05%	11.09%	14.75%	15.97%	24.18%	11.48%
Effective Tax Rate	25.77%	25.69%	25.57%	22.75%	27.85%	17.98%
Revenue as Reported	303.69	300.63	284.23	259.81	235.63	173.52
Advertising Expenses	-	1.18	1.11	2.34	1.38	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.