Aqylon Nexus 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	82.16	61.05	27.6	-	-	-
Revenue	82.16	61.05	27.6	-	-	-
Revenue Growth (YoY)	60.49%	121.20%	-	-	-	-
Cost of Revenue	58.46	24.31	32.67	0.34	0.5	0.8
Gross Profit	23.69	36.74	-5.07	-0.34	-0.5	-0.8
Selling, General & Admin	3.36	3.36	0.29	0.3	0.3	0.28
Other Operating Expenses	27.79	26.8	18.24	7.82	7.6	7.38
Operating Expenses	32.49	31.63	205.84	212.33	212.11	212.23
Operating Income	-8.8	5.11	-210.91	-212.67	-212.61	-213.03
Interest Expense	-20.11	-	-	-	-	-32.1
Interest & Investment Income	-	-	-	0	-	0.36
Other Non Operating Income (Expenses)	-0.64	-0.64	-0.05	-0	-0	-4.57
EBT Excluding Unusual Items	-29.55	4.47	-210.97	-212.66	-212.62	-249.33
Other Unusual Items	-74.07	-228.43	-	-	-	-
Pretax Income	-103.62	-223.96	-210.97	-212.66	-212.62	-249.33
Income Tax Expense	-0.06	-0.06	2.53	-	-0.17	0.49
Earnings From Continuing Operations	-103.56	-223.9	-213.49	-212.66	-212.45	-249.83
Net Income to Company	-103.56	-223.9	-213.49	-212.66	-212.45	-249.83
Minority Interest in Earnings	0.07	0.07	0.84	-	-	0.17
Net Income	-103.49	-223.83	-212.66	-212.66	-212.45	-249.66
Net Income to Common	-103.49	-223.83	-212.66	-212.66	-212.45	-249.66
Shares Outstanding (Basic)	25	25	25	0	0	0
Shares Outstanding (Diluted)	25	25	25	0	0	0
Shares Change (YoY)	97.71%	-	7160.96%	-	-	-
EPS (Basic)	-4.15	-8.82	-8.38	-608.58	-607.96	-714.44
EPS (Diluted)	-4.15	-8.82	-8.38	-608.58	-607.96	-714.44
Free Cash Flow	-183.3	58.15	-107.21	1.31	-2.24	-2.67
Free Cash Flow Per Share	-7.36	2.29	-4.22	3.73	-6.41	-7.63
Gross Margin	28.84%	60.18%	-18.38%	-	-	-
Operating Margin	-10.71%	8.37%	-764.18%	-	-	-
Profit Margin	-125.96%	-366.62%	-770.50%	-	-	-
Free Cash Flow Margin	-223.11%	95.24%	-388.45%	-	-	-
EBITDA	-7.45	6.59	-23.6	-8.46	-8.41	-8.46
EBITDA Margin	-9.07%	10.80%	-85.51%	-	-	-
D&A For EBITDA	1.34	1.48	187.31	204.21	204.21	204.57
EBIT	-8.8	5.11	-210.91	-212.67	-212.61	-213.03
EBIT Margin	-10.71%	8.37%	-	-	-	-
Revenue as Reported	88.41	63.94	32.59	0	-	3.13
Advertising Expenses	-	3.36	0.29	0.3	0.3	0.28

Source: S&P Global Market Intelligence. Standard template. Financial Sources.