Vodafone Idea Limited (BOM:532822)
India · Delayed Price · Currency is INR 11.31
-0.24 (-2.08%)
At close: Feb 13, 2026
Vodafone Idea 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 |
Revenue | 444,367 | 434,557 | 425,727 | 421,426 | 384,984 | 419,382 |
Revenue Growth (YoY) | 3.15% | 2.07% | 1.02% | 9.47% | -8.20% | -6.63% |
Cost of Revenue | 246,596 | 243,696 | 243,181 | 238,237 | 209,220 | 231,176 |
Gross Profit | 197,771 | 190,861 | 182,546 | 183,189 | 175,764 | 188,206 |
Selling, General & Admin | 5,000 | 5,000 | 5,647 | 9,412 | 9,791 | 7,875 |
Amortization of Goodwill & Intangibles | 85,795 | 85,795 | 87,620 | 87,047 | 89,274 | 91,372 |
Other Operating Expenses | 6,951 | 6,481 | 6,868 | 6,424 | 6,361 | 10,915 |
Operating Expenses | 233,563 | 231,213 | 238,850 | 245,467 | 251,995 | 255,175 |
Operating Income | -35,792 | -40,352 | -56,304 | -62,278 | -76,231 | -66,969 |
Interest Expense | -228,903 | -244,573 | -256,953 | -230,051 | -208,429 | -180,664 |
Interest & Investment Income | 9,703 | 9,703 | 433 | 2,471 | 877 | 1,232 |
Earnings From Equity Investments | 18 | 18 | -55 | 5 | 12 | 2,314 |
Currency Exchange Gain (Loss) | -861 | -861 | -713 | -3,583 | -1,718 | 1,952 |
Other Non Operating Income (Expenses) | -3,362 | 298 | 471 | 443 | 576 | -1,163 |
EBT Excluding Unusual Items | -259,197 | -275,767 | -313,121 | -292,993 | -284,913 | -243,298 |
Merger & Restructuring Charges | - | - | - | - | 627 | -15,637 |
Gain (Loss) on Sale of Investments | 205 | 205 | 239 | 290 | 180 | 404 |
Gain (Loss) on Sale of Assets | 779 | 779 | 486 | 642 | 679 | -5 |
Asset Writedown | - | - | - | -1,090 | - | -7,246 |
Legal Settlements | - | - | - | - | - | -194,405 |
Other Unusual Items | 12,267 | 1,107 | 8,298 | 175 | 1,086 | 17,653 |
Pretax Income | -245,946 | -273,676 | -304,098 | -292,976 | -282,341 | -442,534 |
Income Tax Expense | -102 | 158 | 8,286 | 35 | 113 | -203 |
Net Income | -245,844 | -273,834 | -312,384 | -293,011 | -282,454 | -442,331 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 116 |
Net Income to Common | -245,844 | -273,834 | -312,384 | -293,011 | -282,454 | -442,447 |
Shares Outstanding (Basic) | 98,461 | 68,364 | 48,715 | 34,754 | 28,745 | 28,735 |
Shares Outstanding (Diluted) | 98,461 | 68,364 | 48,715 | 34,754 | 28,745 | 28,735 |
Shares Change (YoY) | 56.92% | 40.34% | 40.17% | 20.91% | 0.03% | 5.97% |
EPS (Basic) | -2.50 | -4.01 | -6.41 | -8.43 | -9.83 | -15.40 |
EPS (Diluted) | -2.50 | -4.01 | -6.41 | -8.43 | -9.83 | -15.40 |
Free Cash Flow | - | -7,144 | 192,122 | 149,265 | 113,781 | 109,300 |
Free Cash Flow Per Share | - | -0.10 | 3.94 | 4.29 | 3.96 | 3.80 |
Gross Margin | 44.51% | 43.92% | 42.88% | 43.47% | 45.66% | 44.88% |
Operating Margin | -8.05% | -9.29% | -13.23% | -14.78% | -19.80% | -15.97% |
Profit Margin | -55.33% | -63.02% | -73.38% | -69.53% | -73.37% | -105.50% |
Free Cash Flow Margin | - | -1.64% | 45.13% | 35.42% | 29.55% | 26.06% |
EBITDA | 116,442 | 115,994 | 105,525 | 102,265 | 93,119 | 104,301 |
EBITDA Margin | 26.20% | 26.69% | 24.79% | 24.27% | 24.19% | 24.87% |
D&A For EBITDA | 152,234 | 156,346 | 161,829 | 164,543 | 169,350 | 171,270 |
EBIT | -35,792 | -40,352 | -56,304 | -62,278 | -76,231 | -66,969 |
EBIT Margin | -8.05% | -9.29% | -13.23% | -14.78% | -19.80% | -15.97% |
Revenue as Reported | 452,069 | 445,919 | 427,649 | 424,885 | 386,449 | 421,264 |
Advertising Expenses | - | 5,000 | 5,647 | 9,412 | 9,791 | 7,875 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.