BOM:538451 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
Other Revenue	55.76	51.23	44	36.45	16.2	1.57
Revenue	55.76	51.23	44	36.45	16.2	1.57
Revenue Growth (YoY)	5.38%	16.44%	20.70%	125.07%	930.68%	5.06%
Cost of Revenue	0.2	0.2	0.07	3.31	-	-
Gross Profit	55.56	51.04	43.93	33.14	16.2	1.57
Selling, General & Admin	3.04	3.68	4.43	6.65	3.3	0.31
Other Operating Expenses	1.73	5.19	4.71	2.58	2.61	0.66
Operating Expenses	4.77	8.87	9.13	9.22	5.91	0.97
Operating Income	50.8	42.17	34.79	23.92	10.29	0.6
Interest Expense	-21.15	-16.42	-10.05	-11.77	-6.04	-
Other Non Operating Income (Expenses)	0.01	0.01	-0	-0	-	-
Pretax Income	29.66	25.76	24.75	12.15	4.25	0.6
Income Tax Expense	7.81	6.76	6.24	3.16	1.25	0.16
Net Income	21.85	19	18.51	8.99	3.01	0.44
Net Income to Common	21.85	19	18.51	8.99	3.01	0.44
Net Income Growth	63.40%	2.65%	105.90%	199.05%	576.60%	1.26%
Shares Outstanding (Basic)	358	371	190	155	82	82
Shares Outstanding (Diluted)	358	371	190	155	82	82
Shares Change (YoY)	0.14%	95.10%	22.34%	89.39%	-	-
EPS (Basic)	0.06	0.05	0.10	0.06	0.04	0.01
EPS (Diluted)	0.06	0.05	0.10	0.06	0.04	0.01
EPS Growth	60.08%	-48.68%	68.29%	57.90%	576.65%	4.19%
Free Cash Flow	-	-42.54	-102.7	-81.97	-227.96	-20.3
Free Cash Flow Per Share	-	-0.12	-0.54	-0.53	-2.78	-0.25
Gross Margin	99.64%	99.61%	99.83%	90.91%	100.00%	100.00%
Operating Margin	91.10%	82.30%	79.07%	65.61%	63.52%	38.21%
Profit Margin	39.18%	37.09%	42.07%	24.66%	18.56%	28.28%
Free Cash Flow Margin	-	-83.03%	-233.41%	-224.86%	-1407.52%	-1292.04%
EBIT	50.8	42.17	34.79	23.92	10.29	0.6
EBIT Margin	91.10%	82.30%	79.07%	65.61%	63.52%	38.21%
Effective Tax Rate	26.32%	26.23%	25.20%	26.01%	29.30%	26.00%
Revenue as Reported	55.76	51.23	44	36.45	16.2	1.57
Advertising Expenses	-	0.11	0.03	0.65	0.03	0.03

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