Maestros Electronics & Telecommunications Systems Limited (BOM:538401)

BOM:538401 Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	292.08	288.92	332.89	245.98	111.45	475.52
Other Revenue	-0	-0	0	-	0.68	-0
Revenue	292.07	288.92	332.89	245.98	112.14	475.52
Revenue Growth (YoY)	-12.91%	-13.21%	35.33%	119.36%	-76.42%	250.94%
Cost of Revenue	174.29	155.83	181.79	134.34	45.86	344.87
Gross Profit	117.78	133.09	151.11	111.64	66.27	130.66
Selling, General & Admin	49.27	46.61	45.97	40.91	36.81	31.63
Other Operating Expenses	26.29	40.45	37.7	32.97	18.26	9.39
Operating Expenses	79.81	90.97	88.19	77.78	58.79	44.62
Operating Income	37.98	42.12	62.92	33.87	7.48	86.04
Interest Expense	-1.05	-2.16	-6.15	-3.25	-4.59	-10.65
Interest & Investment Income	19.04	19.04	13.34	10.77	13.48	6.35
Currency Exchange Gain (Loss)	0.36	0.36	0.62	0.27	0.76	-1.45
Other Non Operating Income (Expenses)	-0.25	-2.48	-1.68	-1.93	-0	-3.09
EBT Excluding Unusual Items	56.08	56.88	69.04	39.72	17.13	77.21
Gain (Loss) on Sale of Assets	0	0	0	0.49	-0.24	-
Asset Writedown	-	-	0.03	-	-	-
Pretax Income	56.08	56.88	69.07	40.2	16.9	77.21
Income Tax Expense	13.09	13.15	19.7	10.41	4.37	20.8
Net Income	42.99	43.73	49.38	29.8	12.53	56.4
Net Income to Common	42.99	43.73	49.38	29.8	12.53	56.4
Net Income Growth	-14.45%	-11.44%	65.71%	137.82%	-77.79%	1526.46%
Shares Outstanding (Basic)	6	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6	6
Shares Change (YoY)	0.10%	-	0.00%	-0.00%	-	5.10%
EPS (Basic)	7.80	7.94	8.96	5.41	2.27	10.24
EPS (Diluted)	7.80	7.94	8.96	5.41	2.27	10.24
EPS Growth	-14.52%	-11.43%	65.69%	138.23%	-77.82%	1447.51%
Free Cash Flow	-55.17	26.04	33.44	-68.41	-89.67	274.57
Free Cash Flow Per Share	-10.01	4.72	6.07	-12.42	-16.27	49.83
Dividend Per Share	-	-	-	-	0.500	-
Gross Margin	40.33%	46.06%	45.39%	45.39%	59.10%	27.48%
Operating Margin	13.00%	14.58%	18.90%	13.77%	6.67%	18.09%
Profit Margin	14.72%	15.14%	14.83%	12.11%	11.17%	11.86%
Free Cash Flow Margin	-18.89%	9.01%	10.05%	-27.81%	-79.96%	57.74%
EBITDA	42.22	46.02	67.41	37.76	11.2	89.64
EBITDA Margin	14.45%	15.93%	20.25%	15.35%	9.99%	18.85%
D&A For EBITDA	4.24	3.91	4.49	3.89	3.72	3.6
EBIT	37.98	42.12	62.92	33.87	7.48	86.04
EBIT Margin	13.00%	14.58%	18.90%	13.77%	6.67%	18.09%
Effective Tax Rate	23.34%	23.12%	28.52%	25.88%	25.84%	26.94%
Revenue as Reported	318.93	313.54	355.32	258.93	126.43	485.12
Advertising Expenses	-	2.32	2.07	1	-	-

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