BOM:537707 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	132.1	-	-	7.2	30.01	28.87
Revenue Growth (YoY)	-	-	-	-76.02%	3.97%	-4.69%
Cost of Revenue	130	-	-	0.53	2.62	2.44
Gross Profit	2.1	-	-	6.67	27.4	26.43
Selling, General & Admin	0.43	0.95	1.02	2.48	4.01	3.9
Other Operating Expenses	16.55	14.76	3.02	6.61	10.33	8.59
Operating Expenses	16.98	15.71	4.04	11.43	28.3	27.58
Operating Income	-14.88	-15.71	-4.04	-4.76	-0.91	-1.14
Interest Expense	-0.42	-0.42	-	-0.12	-1.02	-4.85
Interest & Investment Income	32.22	32.22	27.18	19.22	0.13	2.63
Other Non Operating Income (Expenses)	-7.46	0	-	0.09	0.06	0.03
EBT Excluding Unusual Items	9.46	16.09	23.14	14.42	-1.74	-3.34
Gain (Loss) on Sale of Investments	-	-	0.42	1.52	-0.43	3.68
Other Unusual Items	-	-	-	83.59	-	-
Pretax Income	9.46	16.09	23.56	99.53	-2.17	0.34
Income Tax Expense	4.81	4.04	6.21	14.51	-0.47	-0.09
Net Income	4.65	12.05	17.35	85.03	-1.69	0.43
Net Income to Common	4.65	12.05	17.35	85.03	-1.69	0.43
Net Income Growth	-78.16%	-30.55%	-79.59%	-	-	-
Shares Outstanding (Basic)	202	135	52	52	52	52
Shares Outstanding (Diluted)	202	135	52	52	52	52
Shares Change (YoY)	290.41%	160.00%	-	-	-	-
EPS (Basic)	0.02	0.09	0.33	1.64	-0.03	0.01
EPS (Diluted)	0.02	0.09	0.33	1.64	-0.03	0.01
EPS Growth	-94.40%	-73.24%	-79.63%	-	-	-
Free Cash Flow	-	-162.05	16.34	-72.54	57.17	23.59
Free Cash Flow Per Share	-	-1.20	0.32	-1.40	1.10	0.46
Gross Margin	1.59%	-	-	92.67%	91.28%	91.56%
Operating Margin	-11.26%	-	-	-66.15%	-3.02%	-3.96%
Profit Margin	3.52%	-	-	1181.07%	-5.64%	1.49%
Free Cash Flow Margin	-	-	-	-1007.61%	190.47%	81.73%
EBITDA	-	-	-1.7	-2.42	12.97	13.94
EBITDA Margin	-	-	-	-33.63%	43.22%	48.30%
D&A For EBITDA	-	-	2.34	2.34	13.88	15.09
EBIT	-14.88	-15.71	-4.04	-4.76	-0.91	-1.14
EBIT Margin	-11.26%	-	-	-66.15%	-3.02%	-3.96%
Effective Tax Rate	50.85%	25.12%	26.35%	14.57%	-	-
Revenue as Reported	156.86	32.22	27.42	28.03	30.3	35.2
Advertising Expenses	-	0.26	0.08	0.05	0.04	0.04

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