Thomas Scott (India) Limited (BOM:533941)
India · Delayed Price · Currency is INR 319.00
-4.10 (-1.27%)
At close: Feb 13, 2026
Thomas Scott (India) 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 | 2,247 | 1,610 | 912.62 | 627.99 | 323.22 | 214.6 |
Other Revenue | -4.89 | - | - | - | 1.13 | 0 |
Revenue | 2,242 | 1,610 | 912.62 | 627.99 | 324.35 | 214.6 |
Revenue Growth (YoY) | 57.16% | 76.45% | 45.33% | 93.61% | 51.14% | -1.36% |
Cost of Revenue | 1,138 | 967.72 | 626.96 | 464.46 | 189.1 | 178.58 |
Gross Profit | 1,105 | 642.6 | 285.66 | 163.53 | 135.25 | 36.02 |
Selling, General & Admin | 233.16 | 188.35 | 95.07 | 75.99 | 38.31 | 13.22 |
Other Operating Expenses | 579.24 | 253.61 | 61.02 | 40.57 | 83.02 | 13.89 |
Operating Expenses | 833.3 | 464.12 | 167.8 | 123.24 | 124.24 | 29.93 |
Operating Income | 271.24 | 178.49 | 117.87 | 40.29 | 11.01 | 6.1 |
Interest Expense | -20.83 | -17.99 | -17.35 | -9.93 | -4.3 | -6.87 |
Interest & Investment Income | 0.15 | 0.15 | 0.11 | 0.07 | 0.01 | - |
Other Non Operating Income (Expenses) | -2.17 | -2.17 | -0.65 | -0.41 | -0.01 | -0.03 |
EBT Excluding Unusual Items | 248.39 | 158.48 | 99.97 | 30.02 | 6.72 | -0.81 |
Gain (Loss) on Sale of Assets | 0.32 | 0.32 | - | -0.23 | 0.24 | - |
Pretax Income | 245.59 | 158.8 | 99.97 | 29.79 | 6.96 | -0.81 |
Income Tax Expense | 58.39 | 30.83 | -0.25 | 1 | 0.68 | 0.34 |
Net Income | 187.2 | 127.98 | 100.22 | 28.79 | 6.29 | -1.15 |
Net Income to Common | 187.2 | 127.98 | 100.22 | 28.79 | 6.29 | -1.15 |
Net Income Growth | 66.77% | 27.69% | 248.06% | 358.07% | - | - |
Shares Outstanding (Basic) | 16 | 11 | 8 | 6 | 6 | 3 |
Shares Outstanding (Diluted) | 16 | 11 | 8 | 6 | 6 | 3 |
Shares Change (YoY) | - | 38.52% | 25.66% | 15.28% | 62.66% | - |
EPS (Basic) | 11.93 | 11.57 | 12.55 | 4.53 | 1.14 | -0.34 |
EPS (Diluted) | 11.93 | 11.57 | 12.55 | 4.53 | 1.14 | -0.34 |
EPS Growth | - | -7.82% | 176.99% | 297.36% | - | - |
Free Cash Flow | - | -453.29 | -128.83 | -218.1 | 19.06 | 29.32 |
Free Cash Flow Per Share | - | -40.97 | -16.13 | -34.31 | 3.46 | 8.65 |
Gross Margin | 49.27% | 39.91% | 31.30% | 26.04% | 41.70% | 16.79% |
Operating Margin | 12.10% | 11.08% | 12.91% | 6.42% | 3.40% | 2.84% |
Profit Margin | 8.35% | 7.95% | 10.98% | 4.58% | 1.94% | -0.53% |
Free Cash Flow Margin | - | -28.15% | -14.12% | -34.73% | 5.88% | 13.66% |
EBITDA | 298.49 | 198.66 | 128.59 | 46.92 | 13.85 | 8.84 |
EBITDA Margin | 13.31% | 12.34% | 14.09% | 7.47% | 4.27% | 4.12% |
D&A For EBITDA | 27.25 | 20.17 | 10.72 | 6.64 | 2.84 | 2.75 |
EBIT | 271.24 | 178.49 | 117.87 | 40.29 | 11.01 | 6.1 |
EBIT Margin | 12.10% | 11.08% | 12.91% | 6.42% | 3.40% | 2.84% |
Effective Tax Rate | 23.77% | 19.41% | - | 3.35% | 9.70% | - |
Revenue as Reported | 2,249 | 1,618 | 914.86 | 628.16 | 324.63 | 215.54 |
Advertising Expenses | - | 28.24 | 7.53 | 8.39 | 3.84 | 0.83 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.