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	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	17.44	5.04	-	-	-	-
Other Revenue	12.07	7	-	-	-	-
Revenue	29.51	12.04	-	-	-	-
Gross Profit	29.51	12.04	-	-	-	-
Selling, General & Admin	5.57	2.06	0.01	-	-	-
Other Operating Expenses	2.71	4.07	6.3	0.03	0.03	0.13
Operating Expenses	9.94	6.87	6.31	0.03	0.03	0.13
Operating Income	19.58	5.17	-6.31	-0.03	-0.03	-0.13
Interest Expense	-1.16	-0.57	-	-	-	-
Other Non Operating Income (Expenses)	-0.2	-0.2	-	-	-	-
EBT Excluding Unusual Items	18.22	4.41	-6.31	-0.03	-0.03	-0.13
Other Unusual Items	-	-	-12.46	-	-	-
Pretax Income	18.22	4.41	-18.77	-0.03	-0.03	-0.13
Income Tax Expense	3.78	0.13	-	-	-	-
Net Income	14.44	4.28	-18.77	-0.03	-0.03	-0.13
Net Income to Common	14.44	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)	1296.83%	647.82%	-	-	-	-
EPS (Basic)	0.71	0.41	-12.13	-0.02	-0.02	-0.08
EPS (Diluted)	0.67	0.37	-12.13	-0.02	-0.02	-0.08
Free Cash Flow	-	-161.38	-5.87	-0	-0	-0
Free Cash Flow Per Share	-	-13.94	-3.79	-0.00	-0.00	-0.00
Gross Margin	100.00%	100.00%	-	-	-	-
Operating Margin	66.34%	42.97%	-	-	-	-
Profit Margin	48.93%	35.54%	-	-	-	-
Free Cash Flow Margin	-	-1340.49%	-	-	-	-
EBITDA	20.86	5.91	-6.31	-	-	-
EBITDA Margin	70.68%	49.06%	-	-	-	-
D&A For EBITDA	1.28	0.73	0	-	-	-
EBIT	19.58	5.17	-6.31	-0.03	-0.03	-0.13
EBIT Margin	66.34%	42.97%	-	-	-	-
Effective Tax Rate	20.74%	2.95%	-	-	-	-
Revenue as Reported	29.51	12.04	-	-	-	-
Advertising Expenses	-	0.05	0.01	-	-	-

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