Odyssey Corporation Limited (BOM:531996)

Odyssey Corporation Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	410.48	283.4	326.12	741.87	1,003	190.66
Other Revenue	75.64	57.12	38.77	36.58	44.26	34.62
Revenue	486.12	340.51	364.89	778.45	1,047	225.28
Revenue Growth (YoY)	57.41%	-6.68%	-53.13%	-25.64%	364.67%	390.42%
Cost of Revenue	407.83	278.78	298.06	744.85	968.99	184.06
Gross Profit	78.29	61.74	66.83	33.6	77.82	41.22
Selling, General & Admin	10.61	9.61	5.83	5.3	4.57	3.29
Other Operating Expenses	-12.2	-20.89	22.21	10.98	9.28	6.65
Operating Expenses	22.71	12.16	30.18	18.27	15.98	11.91
Operating Income	55.59	49.58	36.65	15.33	61.85	29.3
Interest Expense	-	-1.34	-1.02	-0.34	-0.37	-0.32
Interest & Investment Income	2.35	0.1	0.06	-	-	-
Other Non Operating Income (Expenses)	-0.03	-0.03	-0.01	-0.05	-0	-0
EBT Excluding Unusual Items	57.9	48.31	35.67	14.95	61.48	28.99
Gain (Loss) on Sale of Investments	-	-	-	-	-	-0.36
Gain (Loss) on Sale of Assets	-	-	0.32	-	-1.18	0.06
Other Unusual Items	-	-	-	-	-	56.45
Pretax Income	57.9	48.31	35.99	14.95	60.3	85.14
Income Tax Expense	18.46	8.4	0.45	0.53	-0.17	21.94
Earnings From Continuing Operations	39.45	39.91	35.54	14.42	60.47	63.21
Minority Interest in Earnings	-1.84	-2.35	0.22	0	-0.08	-0.32
Net Income	37.61	37.56	35.76	14.43	60.39	62.89
Net Income to Common	37.61	37.56	35.76	14.43	60.39	62.89
Net Income Growth	17.91%	5.03%	147.90%	-76.11%	-3.97%	1028.12%
Shares Outstanding (Basic)	53	53	39	39	39	39
Shares Outstanding (Diluted)	53	75	39	39	39	39
Shares Change (YoY)	-	90.56%	-	0.00%	-0.00%	-
EPS (Basic)	0.71	0.71	0.91	0.37	1.53	1.60
EPS (Diluted)	0.71	0.50	0.91	0.37	1.53	1.60
EPS Growth	-	-44.89%	147.90%	-76.11%	-3.97%	1028.12%
Free Cash Flow	-	-325.6	47.67	-56.05	-7.77	-48.28
Free Cash Flow Per Share	-	-4.34	1.21	-1.42	-0.20	-1.23
Gross Margin	16.11%	18.13%	18.32%	4.32%	7.43%	18.30%
Operating Margin	11.43%	14.56%	10.04%	1.97%	5.91%	13.01%
Profit Margin	7.74%	11.03%	9.80%	1.85%	5.77%	27.91%
Free Cash Flow Margin	-	-95.62%	13.06%	-7.20%	-0.74%	-21.43%
EBITDA	63.26	54.89	38.79	17.32	63.97	31.28
EBITDA Margin	13.01%	16.12%	10.63%	2.23%	6.11%	13.88%
D&A For EBITDA	7.68	5.31	2.15	1.99	2.13	1.97
EBIT	55.59	49.58	36.65	15.33	61.85	29.3
EBIT Margin	11.43%	14.56%	10.04%	1.97%	5.91%	13.01%
Effective Tax Rate	31.87%	17.38%	1.26%	3.53%	-	25.76%
Revenue as Reported	522.29	376.68	365.27	778.45	1,047	281.79
Advertising Expenses	-	0.02	0.02	0.08	0.05	0.08

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.