Vista Outdoor 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	2017 - 2021
Period Ending	Jun '25 Jun 30, 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	2017 - 2021
Revenue	77,946	73,494	78,771	83,150	63,895	72,419	Upgrade
Revenue Growth (YoY)	-3.27%	-6.70%	-5.27%	30.14%	-11.77%	-10.87%	Upgrade
Cost of Revenue	17,252	13,136	27,586	41,220	32,732	43,397	Upgrade
Gross Profit	60,694	60,358	51,185	41,930	31,163	29,022	Upgrade
Selling, General & Admin	8,096	8,217	9,044	7,614	4,510	4,813	Upgrade
Other Operating Expenses	26,035	26,553	16,936	13,419	11,197	4,577	Upgrade
Operating Expenses	42,511	42,893	33,145	27,504	20,417	15,316	Upgrade
Operating Income	18,183	17,465	18,040	14,426	10,746	13,706	Upgrade
Interest Expense	-13,716	-13,338	-11,825	-7,414	-5,143	-9,519	Upgrade
Interest & Investment Income	-	-	2,698	1,463	1,590	1,399	Upgrade
Earnings From Equity Investments	-467	-430	107	168	-160	-250	Upgrade
Currency Exchange Gain (Loss)	-	-	-	-14	-1	-2	Upgrade
Other Non Operating Income (Expenses)	3,851	3,861	-260	-463	-251	316	Upgrade
EBT Excluding Unusual Items	7,851	7,558	8,760	8,166	6,781	5,650	Upgrade
Gain (Loss) on Sale of Investments	-	-	12,431	2,656	171	-	Upgrade
Gain (Loss) on Sale of Assets	-	-	32	242	62	399	Upgrade
Other Unusual Items	-	-	-	3,079	8,079	27,926	Upgrade
Pretax Income	7,851	7,558	21,223	14,143	15,093	33,975	Upgrade
Income Tax Expense	1,637	1,389	4,936	3,475	2,945	5,193	Upgrade
Earnings From Continuing Operations	6,214	6,169	16,287	10,668	12,148	28,782	Upgrade
Minority Interest in Earnings	-940	-1,494	-2,546	-1,250	-648	-959	Upgrade
Net Income	5,274	4,675	13,741	9,418	11,500	27,823	Upgrade
Net Income to Common	5,274	4,675	13,741	9,418	11,500	27,823	Upgrade
Net Income Growth	-60.64%	-65.98%	45.90%	-18.10%	-58.67%	590.23%	Upgrade
Shares Outstanding (Basic)	425	418	401	401	401	401	Upgrade
Shares Outstanding (Diluted)	425	418	401	401	401	401	Upgrade
Shares Change (YoY)	6.06%	4.22%	-	0.01%	-0.01%	5.67%	Upgrade
EPS (Basic)	12.40	11.19	34.28	23.49	28.69	69.41	Upgrade
EPS (Diluted)	12.40	11.19	34.28	23.49	28.69	69.40	Upgrade
EPS Growth	-62.88%	-67.36%	45.93%	-18.13%	-58.66%	553.09%	Upgrade
Free Cash Flow	-	-14,522	-6,094	-1,107	-1,305	10,900	Upgrade
Free Cash Flow Per Share	-	-34.76	-15.20	-2.76	-3.26	27.19	Upgrade
Dividend Per Share	-	1.800	1.800	1.500	1.500	1.500	Upgrade
Dividend Growth	-	-	20.00%	-	-	-	Upgrade
Gross Margin	77.87%	82.13%	64.98%	50.43%	48.77%	40.08%	Upgrade
Operating Margin	23.33%	23.76%	22.90%	17.35%	16.82%	18.93%	Upgrade
Profit Margin	6.77%	6.36%	17.44%	11.33%	18.00%	38.42%	Upgrade
Free Cash Flow Margin	-	-19.76%	-7.74%	-1.33%	-2.04%	15.05%	Upgrade
EBITDA	27,460	25,588	21,549	17,762	15,456	17,083	Upgrade
EBITDA Margin	35.23%	34.82%	27.36%	21.36%	24.19%	23.59%	Upgrade
D&A For EBITDA	9,277	8,123	3,509	3,336	4,710	3,377	Upgrade
EBIT	18,183	17,465	18,040	14,426	10,746	13,706	Upgrade
EBIT Margin	23.33%	23.76%	22.90%	17.35%	16.82%	18.93%	Upgrade
Effective Tax Rate	20.85%	18.38%	23.26%	24.57%	19.51%	15.29%	Upgrade
Revenue as Reported	81,797	77,355	94,253	87,720	66,002	74,854	Upgrade
Advertising Expenses	-	-	761	514	-	124	Upgrade

Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.