Eco Recycling Limited (BOM:530643)

Eco Recycling 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
Operating Revenue	433.39	439.59	280.15	177.37	152.86	126.65
Other Revenue	24.61	10.91	64.49	29.76	117.3	58.01
Revenue	458.01	450.51	344.64	207.13	270.16	184.66
Revenue Growth (YoY)	4.56%	30.72%	66.39%	-23.33%	46.30%	43.81%
Cost of Revenue	133.6	66.3	57.72	59.8	59.01	45.71
Gross Profit	324.4	384.2	286.92	147.32	211.15	138.95
Selling, General & Admin	41.93	42.93	37.09	35.94	30.41	20.4
Other Operating Expenses	-2.09	18.81	18.93	38.78	33.72	48.9
Operating Expenses	51.03	71.83	64.06	84.09	68.86	74.11
Operating Income	273.37	312.37	222.87	63.23	142.29	64.84
Interest Expense	-6.8	-7.2	-6.97	-1.73	-0.34	-3.16
Currency Exchange Gain (Loss)	-	-	-0.18	-0.3	-0.03	-0.09
Other Non Operating Income (Expenses)	11.38	11.48	6.32	4.85	1.23	0.02
EBT Excluding Unusual Items	277.95	316.65	222.04	66.04	143.15	61.62
Gain (Loss) on Sale of Investments	-	-	-	-	-	-3.99
Pretax Income	277.95	316.65	222.04	66.04	143.15	57.63
Income Tax Expense	70.77	82.87	39.81	4.1	16.21	12.88
Earnings From Continuing Operations	207.19	233.79	182.23	61.94	126.94	44.75
Minority Interest in Earnings	426.58	425.18	-3.94	-	-	-
Net Income	633.76	658.96	178.29	61.94	126.94	44.75
Net Income to Common	633.76	658.96	178.29	61.94	126.94	44.75
Net Income Growth	169.36%	269.61%	187.86%	-51.21%	183.68%	303.56%
Shares Outstanding (Basic)	19	19	19	19	19	19
Shares Outstanding (Diluted)	19	19	19	19	19	19
Shares Change (YoY)	-1.33%	-	-	0.00%	-	-
EPS (Basic)	32.86	34.15	9.24	3.21	6.58	2.32
EPS (Diluted)	32.86	34.15	9.24	3.21	6.58	2.32
EPS Growth	173.00%	269.61%	187.86%	-51.21%	183.68%	303.56%
Free Cash Flow	112.43	-35.97	-46.16	-51.23	3.25	82.92
Free Cash Flow Per Share	5.83	-1.86	-2.39	-2.65	0.17	4.30
Dividend Per Share	-	-	-	-	1.000	-
Gross Margin	70.83%	85.28%	83.25%	71.13%	78.16%	75.25%
Operating Margin	59.69%	69.34%	64.67%	30.53%	52.67%	35.11%
Profit Margin	138.38%	146.27%	51.73%	29.90%	46.99%	24.23%
Free Cash Flow Margin	24.55%	-7.99%	-13.39%	-24.73%	1.20%	44.90%
EBITDA	284.35	322.25	230.9	72.6	147.02	69.65
EBITDA Margin	62.09%	71.53%	67.00%	35.05%	54.42%	37.72%
D&A For EBITDA	10.99	9.89	8.04	9.38	4.73	4.81
EBIT	273.37	312.37	222.87	63.23	142.29	64.84
EBIT Margin	59.69%	69.34%	64.67%	30.53%	52.67%	35.11%
Effective Tax Rate	25.46%	26.17%	17.93%	6.21%	11.33%	22.35%
Revenue as Reported	470.5	463	352.79	215.25	271.57	184.8
Advertising Expenses	-	4.34	4.63	6.83	2.41	1.68

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