Mizzen Ventures 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	14.14	5.04	-	-	-	-
Other Revenue	11.62	7	-	-	-	-
Revenue	25.76	12.04	-	-	-	-
Gross Profit	25.76	12.04	-	-	-	-
Selling, General & Admin	5.07	2.06	0.01	-	-	-
Other Operating Expenses	2.27	4.07	6.3	0.03	0.03	0.13
Operating Expenses	8.84	6.87	6.31	0.03	0.03	0.13
Operating Income	16.92	5.17	-6.31	-0.03	-0.03	-0.13
Interest Expense	-0.37	-0.57	-	-	-	-
Other Non Operating Income (Expenses)	-0.2	-0.2	-	-	-	-
EBT Excluding Unusual Items	16.36	4.41	-6.31	-0.03	-0.03	-0.13
Other Unusual Items	-	-	-12.46	-	-	-
Pretax Income	16.36	4.41	-18.77	-0.03	-0.03	-0.13
Income Tax Expense	1.37	0.13	-	-	-	-
Net Income	14.99	4.28	-18.77	-0.03	-0.03	-0.13
Net Income to Common	14.99	4.28	-18.77	-0.03	-0.03	-0.13
Shares Outstanding (Basic)	20	10	2	2	2	2
Shares Outstanding (Diluted)	22	12	2	2	2	2
Shares Change (YoY)	1308.17%	647.82%	-	-	-	-
EPS (Basic)	0.74	0.41	-12.13	-0.02	-0.02	-0.08
EPS (Diluted)	0.69	0.37	-12.13	-0.02	-0.02	-0.08
Free Cash Flow	-143.32	-161.38	-5.87	-0	-0	-0
Free Cash Flow Per Share	-6.58	-13.94	-3.79	-0.00	-0.00	-0.00
Gross Margin	100.00%	100.00%	-	-	-	-
Operating Margin	65.70%	42.97%	-	-	-	-
Profit Margin	58.18%	35.54%	-	-	-	-
Free Cash Flow Margin	-556.41%	-1340.49%	-	-	-	-
EBITDA	18.41	5.91	-6.31	-	-	-
EBITDA Margin	71.47%	49.06%	-	-	-	-
D&A For EBITDA	1.49	0.73	0	-	-	-
EBIT	16.92	5.17	-6.31	-0.03	-0.03	-0.13
EBIT Margin	65.70%	42.97%	-	-	-	-
Effective Tax Rate	8.39%	2.95%	-	-	-	-
Revenue as Reported	25.76	12.04	-	-	-	-
Advertising Expenses	-	0.05	0.01	-	-	-

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