BOM:532398 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	6.74	5.24	7.33	6.55	7.84	5.9
Revenue	6.74	5.24	7.33	6.55	7.84	5.9
Revenue Growth (YoY)	7.40%	-28.49%	11.79%	-16.37%	32.95%	-17.09%
Cost of Revenue	2.38	2.34	2.24	2.59	2.95	3.05
Gross Profit	4.35	2.9	5.09	3.96	4.88	2.84
Selling, General & Admin	2.84	2.84	2.87	3.12	3.86	2.01
Other Operating Expenses	-0.52	-0.05	-0.05	-0.06	-0.06	-
Operating Expenses	2.36	2.82	2.84	3.06	3.81	2.15
Operating Income	2	0.08	2.25	0.9	1.08	0.7
Interest Expense	-0.58	-1.2	-1.58	-1.57	-1.57	-1.67
Interest & Investment Income	2.15	2.15	2.54	0.46	0.45	0.57
Other Non Operating Income (Expenses)	-2.44	-0.01	-0.01	-0.03	0.12	0.21
EBT Excluding Unusual Items	1.13	1.02	3.2	-0.24	0.08	-0.18
Gain (Loss) on Sale of Assets	1.5	1.5	-	-	0.02	-
Other Unusual Items	0.9	0.9	0.21	1.02	0.54	0.45
Pretax Income	3.53	3.42	3.4	0.78	0.64	0.27
Income Tax Expense	0.24	0.28	1.9	0.15	0.04	0.02
Net Income	3.29	3.13	1.51	0.63	0.61	0.25
Net Income to Common	3.29	3.13	1.51	0.63	0.61	0.25
Net Income Growth	142.95%	108.03%	138.08%	4.60%	140.21%	-57.44%
Shares Outstanding (Basic)	25	26	26	26	26	26
Shares Outstanding (Diluted)	25	26	26	26	26	26
Shares Change (YoY)	-7.47%	-	-	-	-	-
EPS (Basic)	0.13	0.12	0.06	0.02	0.02	0.01
EPS (Diluted)	0.13	0.12	0.06	0.02	0.02	0.01
EPS Growth	162.56%	108.02%	185.18%	-	109.77%	-52.33%
Free Cash Flow	-	11.42	8.25	1.19	1.99	-0.21
Free Cash Flow Per Share	-	0.43	0.31	0.04	0.07	-0.01
Gross Margin	64.63%	55.28%	69.43%	60.46%	62.31%	48.26%
Operating Margin	29.65%	1.51%	30.66%	13.70%	13.76%	11.84%
Profit Margin	48.79%	59.81%	20.56%	9.65%	7.72%	4.27%
Free Cash Flow Margin	-	217.88%	112.54%	18.21%	25.44%	-3.59%
EBITDA	2.01	0.09	2.25	0.9	1.08	0.83
EBITDA Margin	29.80%	1.65%	30.71%	13.76%	13.81%	14.08%
D&A For EBITDA	0.01	0.01	0	0	0	0.13
EBIT	2	0.08	2.25	0.9	1.08	0.7
EBIT Margin	29.65%	1.51%	30.66%	13.70%	13.76%	11.84%
Effective Tax Rate	6.88%	8.30%	55.71%	19.36%	5.91%	7.36%
Revenue as Reported	8.91	9.85	10.12	8.11	9.07	7.16

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