Gravity (India) 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
Other Revenue	-0	-0	0	-	-	-
Revenue	802.61	12.23	22.55	102.36	127.59	23.6
Revenue Growth (YoY)	5493.10%	-45.76%	-77.97%	-19.77%	440.62%	-86.04%
Cost of Revenue	721.3	27.85	31.02	85.98	100.92	18.91
Gross Profit	81.31	-15.62	-8.47	16.39	26.67	4.69
Selling, General & Admin	6.13	5.46	8.05	7.89	7.1	5.4
Other Operating Expenses	-8.75	-1.15	61.03	15.84	16.89	1.4
Operating Expenses	-0.45	6.58	71.38	25.79	26.01	8.32
Operating Income	81.76	-22.2	-79.86	-9.4	0.66	-3.62
Interest Expense	-0.83	-1.36	-1.8	-0.61	-	-
Interest & Investment Income	0.06	0.06	0.02	0.05	0.06	0.51
Currency Exchange Gain (Loss)	-	-	-	-	0.42	-
Other Non Operating Income (Expenses)	-6.7	0	-0	0.32	-	-0.68
EBT Excluding Unusual Items	74.29	-23.49	-81.63	-9.64	1.13	-3.79
Pretax Income	74.29	-23.49	-81.63	-9.64	1.13	-3.79
Income Tax Expense	17.06	-3.44	-20	0.31	0.31	-0.92
Net Income	57.23	-20.06	-61.63	-9.95	0.82	-2.87
Net Income to Common	57.23	-20.06	-61.63	-9.95	0.82	-2.87
Shares Outstanding (Basic)	9	9	9	9	9	9
Shares Outstanding (Diluted)	9	9	9	9	9	9
Shares Change (YoY)	0.13%	-0.03%	0.37%	-2.08%	1.71%	-
EPS (Basic)	6.36	-2.23	-6.85	-1.11	0.09	-0.32
EPS (Diluted)	6.36	-2.23	-6.85	-1.11	0.09	-0.32
Free Cash Flow	-	-3.87	-2.3	-13.35	1.74	-11.27
Free Cash Flow Per Share	-	-0.43	-0.26	-1.49	0.19	-1.25
Gross Margin	10.13%	-127.73%	-37.59%	16.01%	20.90%	19.89%
Operating Margin	10.19%	-181.50%	-354.19%	-9.18%	0.52%	-15.35%
Profit Margin	7.13%	-164.02%	-273.37%	-9.72%	0.65%	-12.15%
Free Cash Flow Margin	-	-31.61%	-10.22%	-13.04%	1.36%	-47.77%
EBITDA	83.99	-19.93	-77.55	-7.33	2.68	-2.11
EBITDA Margin	10.46%	-163.01%	-	-7.17%	2.10%	-8.92%
D&A For EBITDA	2.23	2.26	2.31	2.06	2.03	1.52
EBIT	81.76	-22.2	-79.86	-9.4	0.66	-3.62
EBIT Margin	10.19%	-181.50%	-	-9.18%	0.52%	-15.35%
Effective Tax Rate	22.96%	-	-	-	27.21%	-
Revenue as Reported	803.37	19.69	22.76	102.73	129.14	24.93
Advertising Expenses	-	0.12	0.16	0.14	0.2	0.13

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