Zenlabs Ethica 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	Dec '25 Dec 31, 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	493.24	514.23	585.63	668.86	690.88	566.4
Revenue	493.24	514.23	585.63	668.86	690.88	566.4
Revenue Growth (YoY)	-8.26%	-12.19%	-12.44%	-3.19%	21.98%	-5.52%
Cost of Revenue	357.31	372.53	438.46	533.23	564.39	468.26
Gross Profit	135.93	141.69	147.17	135.64	126.49	98.14
Selling, General & Admin	44.55	45.1	57.9	52.97	47.08	41.33
Other Operating Expenses	69.74	70.86	65.02	53.61	55.45	39.3
Operating Expenses	125.03	128.59	135.86	119.09	111.45	87.77
Operating Income	10.9	13.1	11.31	16.55	15.05	10.37
Interest Expense	-8.37	-9.08	-8	-5.3	-3.65	-2.85
Interest & Investment Income	0.03	0.03	0.59	0.83	0.85	0.96
Currency Exchange Gain (Loss)	0.05	0.05	0.14	-	0.02	0.16
Other Non Operating Income (Expenses)	0.44	-0.18	-0.34	-0.04	-0.06	0.1
EBT Excluding Unusual Items	3.06	3.92	3.69	12.05	12.21	8.73
Gain (Loss) on Sale of Assets	0.07	0.07	-	-	-	-0.13
Other Unusual Items	-20.5	0.28	0.14	-5.3	-	-
Pretax Income	-17.37	4.28	5.82	6.75	12.21	8.6
Income Tax Expense	1.09	1.59	1.6	1.85	4.39	0.93
Net Income	-18.46	2.69	4.21	4.89	7.82	7.67
Net Income to Common	-18.46	2.69	4.21	4.89	7.82	7.67
Net Income Growth	-	-36.09%	-13.92%	-37.44%	1.92%	-
Shares Outstanding (Basic)	6	7	7	7	7	7
Shares Outstanding (Diluted)	6	7	7	7	7	7
Shares Change (YoY)	-2.05%	-	-	-	-	-
EPS (Basic)	-2.87	0.41	0.65	0.75	1.20	1.18
EPS (Diluted)	-2.88	0.41	0.65	0.75	1.20	1.18
EPS Growth	-	-36.63%	-13.73%	-37.50%	1.80%	-
Free Cash Flow	-	38.14	-90.83	-0.26	-4.09	-84.13
Free Cash Flow Per Share	-	5.86	-13.95	-0.04	-0.63	-12.92
Dividend Per Share	-	-	-	0.250	-	-
Gross Margin	27.56%	27.55%	25.13%	20.28%	18.31%	17.33%
Operating Margin	2.21%	2.55%	1.93%	2.47%	2.18%	1.83%
Profit Margin	-3.74%	0.52%	0.72%	0.73%	1.13%	1.35%
Free Cash Flow Margin	-	7.42%	-15.51%	-0.04%	-0.59%	-14.85%
EBITDA	14.22	16.65	15.17	19.78	17.49	13.1
EBITDA Margin	2.88%	3.24%	2.59%	2.96%	2.53%	2.31%
D&A For EBITDA	3.31	3.55	3.86	3.23	2.44	2.74
EBIT	10.9	13.1	11.31	16.55	15.05	10.37
EBIT Margin	2.21%	2.55%	1.93%	2.47%	2.18%	1.83%
Effective Tax Rate	-	37.09%	27.57%	27.46%	35.95%	10.77%
Revenue as Reported	494.33	514.71	588.62	670.15	691.75	567.64
Advertising Expenses	-	3.06	13.32	9.64	5.39	4.38

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