BSEL Algo 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	30.71	129.64	281.12	396.17	-	-
Revenue	30.71	129.64	281.12	396.17	-	-
Revenue Growth (YoY)	-89.23%	-53.89%	-29.04%	-	-	-
Gross Profit	30.71	129.64	281.12	396.17	-	-
Selling, General & Admin	4.19	4.02	4.13	3.39	2.13	1.28
Other Operating Expenses	9.28	11.37	12.17	11.15	8.32	4.84
Operating Expenses	13.91	15.85	16.81	14.94	10.77	6.44
Operating Income	16.8	113.79	264.31	381.23	-10.77	-6.44
Interest Expense	-	-	-	-	-0	-0.04
Interest & Investment Income	19.82	19.82	21.63	14.72	16.84	7.73
Other Non Operating Income (Expenses)	3.6	-	-	0	47.32	-0.99
EBT Excluding Unusual Items	40.22	133.61	285.94	395.95	53.39	0.26
Gain (Loss) on Sale of Investments	-	-	-	-	5.79	13.85
Pretax Income	40.22	133.61	285.94	395.95	59.18	14.11
Income Tax Expense	30.62	33.87	33.99	6.55	10.6	9.2
Net Income	9.6	99.74	251.95	389.4	48.58	4.91
Net Income to Common	9.6	99.74	251.95	389.4	48.58	4.91
Net Income Growth	-96.31%	-60.41%	-35.30%	701.59%	890.08%	-
Shares Outstanding (Basic)	89	87	83	83	83	83
Shares Outstanding (Diluted)	89	87	83	83	83	83
Shares Change (YoY)	8.08%	4.84%	-	-	-	-
EPS (Basic)	0.11	1.15	3.05	4.71	0.59	0.06
EPS (Diluted)	0.11	1.15	3.05	4.71	0.59	0.06
EPS Growth	-96.63%	-62.29%	-35.25%	701.02%	890.08%	-
Free Cash Flow	-	-66.82	343.89	-346.14	-231.79	80.48
Free Cash Flow Per Share	-	-0.77	4.16	-4.19	-2.81	0.97
Gross Margin	100.00%	100.00%	100.00%	100.00%	-	-
Operating Margin	54.71%	87.78%	94.02%	96.23%	-	-
Profit Margin	31.26%	76.94%	89.63%	98.29%	-	-
Free Cash Flow Margin	-	-51.54%	122.33%	-87.37%	-	-
EBITDA	17.23	114.25	264.81	381.63	-10.45	-6.11
EBITDA Margin	56.10%	88.13%	94.20%	96.33%	-	-
D&A For EBITDA	0.43	0.46	0.5	0.4	0.32	0.32
EBIT	16.8	113.79	264.31	381.23	-10.77	-6.44
EBIT Margin	54.71%	87.78%	94.02%	96.23%	-	-
Effective Tax Rate	76.13%	25.35%	11.88%	1.65%	17.91%	65.23%
Revenue as Reported	52.67	149.46	302.75	410.89	69.95	20.58
Advertising Expenses	-	-	-	-	-	0.04

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