Olympic Cards 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	114.44	94.09	114.99	139.97	68.64	82.44
Other Revenue	22	0.54	0.03	-	-0	-
Revenue	136.44	94.63	115.01	139.97	68.64	82.44
Revenue Growth (YoY)	51.93%	-17.72%	-17.83%	103.93%	-16.75%	-73.79%
Cost of Revenue	101.15	85.24	99.7	121.18	59	64.05
Gross Profit	35.29	9.39	15.31	18.79	9.64	18.39
Selling, General & Admin	20.33	20.07	23.92	24.51	24.85	22.53
Other Operating Expenses	6.34	5.66	12.55	-18.16	-14.37	-15.4
Operating Expenses	38.34	38.93	51.67	23.29	28.36	30.26
Operating Income	-3.05	-29.55	-36.35	-4.5	-18.72	-11.86
Interest Expense	-15.94	-16.06	-22.39	-36.95	-36.8	-36.65
Interest & Investment Income	0.63	0.63	0.46	0.33	0.54	0.31
Currency Exchange Gain (Loss)	-	-	-	-	-	-0.04
Other Non Operating Income (Expenses)	-0.24	-0.24	-1.09	-0.54	-0.47	-0.6
EBT Excluding Unusual Items	-18.6	-45.22	-59.37	-41.66	-55.45	-48.85
Gain (Loss) on Sale of Assets	-0.9	0.27	47.88	-1.07	-1.03	-12.38
Pretax Income	-19.5	-44.94	-11.49	-42.73	-56.48	-61.21
Income Tax Expense	-23.07	-1.04	-1.24	-0.32	-0.7	-5.51
Net Income	3.57	-43.91	-10.25	-42.41	-55.78	-55.69
Net Income to Common	3.57	-43.91	-10.25	-42.41	-55.78	-55.69
Shares Outstanding (Basic)	16	16	16	16	16	16
Shares Outstanding (Diluted)	16	16	16	16	16	16
Shares Change (YoY)	0.37%	-	-	-0.00%	0.00%	-
EPS (Basic)	0.22	-2.69	-0.63	-2.60	-3.42	-3.42
EPS (Diluted)	0.22	-2.69	-0.63	-2.60	-3.42	-3.42
Free Cash Flow	-	30.83	15	49.49	61.68	-0.49
Free Cash Flow Per Share	-	1.89	0.92	3.03	3.78	-0.03
Gross Margin	25.86%	9.92%	13.31%	13.43%	14.04%	22.31%
Operating Margin	-2.23%	-31.22%	-31.61%	-3.21%	-27.27%	-14.39%
Profit Margin	2.61%	-46.40%	-8.91%	-30.30%	-81.27%	-67.55%
Free Cash Flow Margin	-	32.58%	13.05%	35.35%	89.87%	-0.59%
EBITDA	8.66	-16.34	-21.16	12.73	-0.84	11.26
EBITDA Margin	6.35%	-17.27%	-18.40%	9.10%	-1.23%	13.66%
D&A For EBITDA	11.71	13.2	15.19	17.23	17.88	23.13
EBIT	-3.05	-29.55	-36.35	-4.5	-18.72	-11.86
EBIT Margin	-2.23%	-31.22%	-31.61%	-3.21%	-27.27%	-14.39%
Revenue as Reported	138.14	96.33	170.31	166.13	90.49	105.76
Advertising Expenses	-	0.29	0.34	0.79	0.23	0.39

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.