Fervent Synergies 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	165.44	324.59	243.09	46.3	6.8	22.11
Other Revenue	-	0.02	-	-	0.18	0.04
Revenue	165.44	324.61	243.09	46.3	6.98	22.16
Revenue Growth (YoY)	-60.53%	33.53%	425.06%	563.01%	-68.48%	-69.89%
Cost of Revenue	96.72	261.02	198.97	30.65	-	13.91
Gross Profit	68.71	63.59	44.12	15.65	6.98	8.25
Selling, General & Admin	4.7	4.43	4.14	3.94	4.23	3.57
Other Operating Expenses	29.24	29.29	24.51	6.93	4.36	1.89
Operating Expenses	34.29	34.1	172.16	11.27	8.96	5.82
Operating Income	34.43	29.49	-128.04	4.38	-1.98	2.43
Interest Expense	-	-	-0.42	-	-	-0.08
Interest & Investment Income	0	-	-	-	-	-
Other Non Operating Income (Expenses)	-0	-0	-0	-0	-0.01	-0
Pretax Income	34.43	29.49	-128.46	4.38	-1.98	2.35
Income Tax Expense	-0.05	-0.05	-0.04	2.07	0.4	0.6
Net Income	34.48	29.54	-128.42	2.3	-2.38	1.75
Net Income to Common	34.48	29.54	-128.42	2.3	-2.38	1.75
Net Income Growth	-	-	-	-	-	-26.04%
Shares Outstanding (Basic)	48	44	30	30	30	30
Shares Outstanding (Diluted)	55	50	30	30	30	30
Shares Change (YoY)	34.42%	66.67%	-	-	-	-
EPS (Basic)	0.71	0.68	-4.28	0.08	-0.08	0.06
EPS (Diluted)	0.71	0.68	-4.28	0.08	-0.08	0.06
EPS Growth	-	-	-	-	-	-26.04%
Free Cash Flow	-	-150.78	-2	-0.75	-21.98	1.72
Free Cash Flow Per Share	-	-3.02	-0.07	-0.03	-0.73	0.06
Gross Margin	41.53%	19.59%	18.15%	33.80%	100.00%	37.23%
Operating Margin	20.81%	9.08%	-52.67%	9.46%	-28.30%	10.96%
Profit Margin	20.84%	9.10%	-52.83%	4.97%	-34.04%	7.88%
Free Cash Flow Margin	-	-46.45%	-0.82%	-1.61%	-314.82%	7.77%
EBITDA	34.79	29.87	-127.64	4.78	-1.6	2.79
EBITDA Margin	21.03%	9.20%	-52.51%	10.32%	-22.96%	12.61%
D&A For EBITDA	0.37	0.38	0.4	0.4	0.37	0.37
EBIT	34.43	29.49	-128.04	4.38	-1.98	2.43
EBIT Margin	20.81%	9.08%	-52.67%	9.46%	-28.30%	10.96%
Effective Tax Rate	-	-	-	47.37%	-	25.57%
Revenue as Reported	165.44	324.61	243.09	46.3	6.98	22.16

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