BOM:531651 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	92.18	103.47	128.09	134.41	182.63	185.76
Other Revenue	19.02	16.29	23.87	10.38	10.54	13.41
Revenue	111.2	119.76	151.96	144.8	193.16	199.18
Revenue Growth (YoY)	-17.30%	-21.19%	4.95%	-25.04%	-3.02%	-0.11%
Cost of Revenue	70.37	71.03	100.19	113.6	160.88	171.78
Gross Profit	40.82	48.73	51.77	31.2	32.29	27.4
Selling, General & Admin	23.28	22.81	20.73	18.34	16.05	11.78
Other Operating Expenses	11.65	9.12	8.65	6.49	9.67	8.85
Operating Expenses	38.75	35.86	35.36	28.06	29.84	24.83
Operating Income	2.08	12.87	16.41	3.14	2.45	2.57
Interest Expense	-0.58	-0.81	-1.34	-1.34	-1.42	-1.46
Interest & Investment Income	0.06	0.06	0.1	0.2	0.1	0.01
Other Non Operating Income (Expenses)	-0	-0	0	-0	-0	0
EBT Excluding Unusual Items	1.56	12.12	15.17	2	1.12	1.12
Gain (Loss) on Sale of Assets	-	-	0.38	0.18	0.36	55.88
Other Unusual Items	-	-	16.4	-	-	-
Pretax Income	1.56	12.12	31.94	2.18	1.48	57
Income Tax Expense	1.56	2.69	1.93	-0.05	0.46	-1.05
Net Income	0	9.43	30	2.23	1.02	58.04
Net Income to Common	0	9.43	30	2.23	1.02	58.04
Net Income Growth	-99.99%	-68.58%	1247.89%	118.66%	-98.25%	-
Shares Outstanding (Basic)	5	5	5	5	5	6
Shares Outstanding (Diluted)	5	6	6	6	6	6
Shares Change (YoY)	-14.37%	-	-0.01%	-	0.01%	-0.01%
EPS (Basic)	0.00	1.99	6.42	0.48	0.22	10.50
EPS (Diluted)	-0.01	1.70	5.42	0.40	0.18	10.50
EPS Growth	-	-68.64%	1255.00%	122.22%	-98.28%	-
Free Cash Flow	-	-4.38	5.01	9.39	-1.48	-18.3
Free Cash Flow Per Share	-	-0.79	0.91	1.70	-0.27	-3.31
Gross Margin	36.71%	40.69%	34.07%	21.54%	16.71%	13.76%
Operating Margin	1.87%	10.75%	10.80%	2.17%	1.27%	1.29%
Profit Margin	0.00%	7.87%	19.74%	1.54%	0.53%	29.14%
Free Cash Flow Margin	-	-3.65%	3.30%	6.49%	-0.77%	-9.19%
EBITDA	6.51	16.8	19.68	6.37	6.56	6.77
EBITDA Margin	5.85%	14.03%	12.95%	4.40%	3.40%	3.40%
D&A For EBITDA	4.43	3.93	3.27	3.23	4.12	4.2
EBIT	2.08	12.87	16.41	3.14	2.45	2.57
EBIT Margin	1.87%	10.75%	10.80%	2.17%	1.27%	1.29%
Effective Tax Rate	99.94%	22.18%	6.05%	-	31.22%	-
Revenue as Reported	111.26	119.82	152.85	145.53	193.62	255.07
Advertising Expenses	-	2.17	1.82	1.08	0.75	0.48

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