Madhuveer Com 18 Network 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	128.44	43.92	48.51	0.98	1.98	1.22
Other Revenue	8.33	14.66	20.54	0.36	0.23	0.09
Revenue	136.77	58.58	69.05	1.34	2.21	1.31
Revenue Growth (YoY)	22.33%	-15.15%	5072.06%	-39.59%	69.09%	-
Cost of Revenue	25.65	17.2	11.19	0.45	0.43	0.46
Gross Profit	111.12	41.38	57.86	0.88	1.78	0.85
Selling, General & Admin	0.09	0.09	0.02	0.03	0.02	0.03
Other Operating Expenses	70.08	34.41	18.44	0.78	0.7	0.71
Operating Expenses	70.42	46.79	27.83	0.85	0.8	0.83
Operating Income	40.7	-5.41	30.03	0.03	0.98	0.02
Interest Expense	-0.51	-0.8	-0.47	-0.03	-	-
Interest & Investment Income	0.25	0.25	0.16	0.16	0.15	-
Currency Exchange Gain (Loss)	0.32	0.32	-	-	-	-
Other Non Operating Income (Expenses)	-	-0	-0.03	-	-0	0
EBT Excluding Unusual Items	40.77	-5.63	29.7	0.15	1.13	0.02
Other Unusual Items	-	-	-	-	0.9	-
Pretax Income	40.77	-5.63	29.7	0.15	2.03	0.02
Income Tax Expense	31.97	10.97	6.33	0.04	0.38	0.01
Net Income	8.79	-16.6	23.37	0.11	1.65	0.01
Net Income to Common	8.79	-16.6	23.37	0.11	1.65	0.01
Net Income Growth	11.18%	-	20765.18%	-93.22%	11700.00%	-
Shares Outstanding (Basic)	24	24	9	9	9	9
Shares Outstanding (Diluted)	24	24	16	9	9	9
Shares Change (YoY)	-8.69%	55.85%	65.68%	-	-	-0.22%
EPS (Basic)	0.36	-0.68	2.46	0.01	0.17	0.00
EPS (Diluted)	0.36	-0.68	1.49	0.01	0.17	0.00
EPS Growth	20.48%	-	14800.00%	-94.12%	11417.62%	-
Free Cash Flow	-	-200.36	-109.67	-0.86	-0.99	1.44
Free Cash Flow Per Share	-	-8.18	-6.98	-0.09	-0.10	0.15
Dividend Per Share	-	0.050	0.050	-	-	-
Gross Margin	81.25%	70.64%	83.80%	66.07%	80.59%	64.73%
Operating Margin	29.76%	-9.23%	43.50%	2.10%	44.21%	1.38%
Profit Margin	6.43%	-28.33%	33.84%	8.39%	74.75%	1.07%
Free Cash Flow Margin	-	-342.00%	-158.84%	-64.12%	-44.75%	110.33%
EBITDA	55.19	6.89	39.4	0.07	1.07	0.11
EBITDA Margin	40.35%	11.75%	57.06%	5.39%	48.19%	8.11%
D&A For EBITDA	14.49	12.29	9.36	0.04	0.09	0.09
EBIT	40.7	-5.41	30.03	0.03	0.98	0.02
EBIT Margin	29.76%	-9.23%	43.50%	2.10%	44.21%	1.38%
Effective Tax Rate	78.43%	-	21.31%	25.33%	18.50%	26.32%
Revenue as Reported	137.34	59.16	69.21	1.49	3.26	1.37
Advertising Expenses	-	0.09	0.02	0.03	0.02	0.03

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