Danlaw Technologies India Limited (BOM:532329)

Danlaw Technologies India 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	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	2,374	2,184	2,110	1,671	1,216	988.8
Other Revenue	-	0	-	-	-	-
Revenue	2,374	2,184	2,110	1,671	1,216	988.8
Revenue Growth (YoY)	9.93%	3.51%	26.23%	37.47%	22.96%	80.27%
Cost of Revenue	1,916	1,766	1,669	1,363	1,037	846.53
Gross Profit	457.88	418.27	440.73	308.04	179.22	142.27
Selling, General & Admin	3.98	3.98	2.96	10.83	15.51	7.44
Other Operating Expenses	95.34	85.85	68.74	66.83	92.28	74.42
Operating Expenses	167.27	140.95	111.67	148.66	149.51	121.67
Operating Income	290.61	277.32	329.06	159.38	29.71	20.61
Interest Expense	-21.25	-22.67	-24.68	-32.77	-16.26	-8.98
Interest & Investment Income	9.64	9.64	2.78	1.39	1.3	1.93
Currency Exchange Gain (Loss)	-8.6	-8.6	-6.14	-22.97	-12.14	3.69
Other Non Operating Income (Expenses)	0.38	-	-	0	10.47	9.38
EBT Excluding Unusual Items	270.78	255.69	301.02	105.02	13.08	26.63
Gain (Loss) on Sale of Investments	-	-	-	-	35.56	-
Gain (Loss) on Sale of Assets	-1.7	-1.7	-0.23	-0.26	-	-
Pretax Income	269.08	253.99	300.8	104.75	48.65	26.63
Income Tax Expense	70.06	64.78	78.54	32.21	7.05	10.65
Earnings From Continuing Operations	199.02	189.2	222.26	72.54	41.59	15.98
Minority Interest in Earnings	-	-	-	-	-0.56	-12.88
Net Income	199.02	189.2	222.26	72.54	41.03	3.1
Net Income to Common	199.02	189.2	222.26	72.54	41.03	3.1
Net Income Growth	-3.56%	-14.87%	206.39%	76.79%	1223.61%	-
Shares Outstanding (Basic)	5	5	5	5	4	4
Shares Outstanding (Diluted)	5	5	5	5	4	4
Shares Change (YoY)	-0.01%	-	-	31.37%	-	-
EPS (Basic)	40.87	38.85	45.63	14.89	11.07	0.84
EPS (Diluted)	40.87	38.85	45.63	14.89	11.07	0.84
EPS Growth	-3.55%	-14.87%	206.45%	34.54%	1223.61%	-
Free Cash Flow	79.27	53.1	224.28	30.41	4.55	-72.41
Free Cash Flow Per Share	16.28	10.90	46.05	6.24	1.23	-19.53
Gross Margin	19.29%	19.15%	20.89%	18.43%	14.74%	14.39%
Operating Margin	12.24%	12.70%	15.60%	9.54%	2.44%	2.08%
Profit Margin	8.38%	8.66%	10.53%	4.34%	3.38%	0.31%
Free Cash Flow Margin	3.34%	2.43%	10.63%	1.82%	0.37%	-7.32%
EBITDA	332.29	306.76	357.22	185.51	54.87	42.06
EBITDA Margin	14.00%	14.05%	16.93%	11.10%	4.51%	4.25%
D&A For EBITDA	41.68	29.43	28.16	26.13	25.17	21.45
EBIT	290.61	277.32	329.06	159.38	29.71	20.61
EBIT Margin	12.24%	12.70%	15.60%	9.54%	2.44%	2.08%
Effective Tax Rate	26.04%	25.51%	26.11%	30.75%	14.50%	39.98%
Revenue as Reported	2,384	2,193	2,113	1,679	1,263	1,004
Advertising Expenses	-	0.06	0.08	0.1	-	-

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