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	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	393.39	439.59	280.15	177.37	152.86	126.65
Other Revenue	40.61	10.91	64.49	29.76	117.3	58.01
Revenue	434.01	450.51	344.64	207.13	270.16	184.66
Revenue Growth (YoY)	-0.58%	30.72%	66.39%	-23.33%	46.30%	43.81%
Cost of Revenue	125.4	66.3	57.72	59.8	59.01	45.71
Gross Profit	308.6	384.2	286.92	147.32	211.15	138.95
Selling, General & Admin	40.83	42.93	37.09	35.94	30.41	20.4
Other Operating Expenses	-1.99	18.81	18.93	38.78	33.72	48.9
Operating Expenses	50.43	71.83	64.06	84.09	68.86	74.11
Operating Income	258.17	312.37	222.87	63.23	142.29	64.84
Interest Expense	-6.7	-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	262.85	316.65	222.04	66.04	143.15	61.62
Gain (Loss) on Sale of Investments	-	-	-	-	-	-3.99
Pretax Income	262.85	316.65	222.04	66.04	143.15	57.63
Income Tax Expense	82.37	82.87	39.81	4.1	16.21	12.88
Earnings From Continuing Operations	180.49	233.79	182.23	61.94	126.94	44.75
Minority Interest in Earnings	423.98	425.18	-3.94	-	-	-
Net Income	604.46	658.96	178.29	61.94	126.94	44.75
Net Income to Common	604.46	658.96	178.29	61.94	126.94	44.75
Net Income Growth	165.01%	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)	-2.51%	-	-	0.00%	-	-
EPS (Basic)	31.45	34.15	9.24	3.21	6.58	2.32
EPS (Diluted)	31.45	34.15	9.24	3.21	6.58	2.32
EPS Growth	171.85%	269.61%	187.86%	-51.21%	183.68%	303.56%
Free Cash Flow	-	-35.97	-46.16	-51.23	3.25	82.92
Free Cash Flow Per Share	-	-1.86	-2.39	-2.65	0.17	4.30
Dividend Per Share	-	-	-	-	1.000	-
Gross Margin	71.11%	85.28%	83.25%	71.13%	78.16%	75.25%
Operating Margin	59.48%	69.34%	64.67%	30.53%	52.67%	35.11%
Profit Margin	139.28%	146.27%	51.73%	29.90%	46.99%	24.23%
Free Cash Flow Margin	-	-7.99%	-13.39%	-24.73%	1.20%	44.90%
EBITDA	269.44	322.25	230.9	72.6	147.02	69.65
EBITDA Margin	62.08%	71.53%	67.00%	35.05%	54.42%	37.72%
D&A For EBITDA	11.27	9.89	8.04	9.38	4.73	4.81
EBIT	258.17	312.37	222.87	63.23	142.29	64.84
EBIT Margin	59.48%	69.34%	64.67%	30.53%	52.67%	35.11%
Effective Tax Rate	31.34%	26.17%	17.93%	6.21%	11.33%	22.35%
Revenue as Reported	446.5	463	352.79	215.25	271.57	184.8
Advertising Expenses	-	4.34	4.63	6.83	2.41	1.68

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.