BOM:539132 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	2,364	927.79	167.11	78.09	-	-
Revenue Growth (YoY)	319.50%	455.18%	114.00%	-	-	-
Cost of Revenue	2,214	852.88	196.99	72.06	-	-
Gross Profit	149.75	74.92	-29.88	6.03	-	-
Selling, General & Admin	51.71	80.27	139.92	55.15	1.14	1
Other Operating Expenses	27.83	39.41	94.78	24.89	2.42	3.79
Operating Expenses	130.5	179.75	287.3	89.31	3.69	4.93
Operating Income	19.25	-104.84	-317.17	-83.28	-3.69	-4.93
Interest Expense	-37.56	-33.16	-34.47	-0.08	-0.89	-0.91
Interest & Investment Income	10.52	10.52	29.14	1.77	3.36	4.25
Currency Exchange Gain (Loss)	-0.03	-0.03	-	-	-	-
Other Non Operating Income (Expenses)	4.33	0.01	0.18	-0.16	-	0.04
EBT Excluding Unusual Items	-3.48	-127.49	-322.33	-81.75	-1.22	-1.55
Gain (Loss) on Sale of Assets	0.18	0.18	-	-	-	-
Asset Writedown	-11.3	-11.3	-	-	-	-
Other Unusual Items	-	-	-	-	-0.79	-
Pretax Income	-14.61	-138.62	-322.33	-81.75	-2.02	-1.55
Income Tax Expense	-4.6	-1.75	8.12	7.6	-	0.01
Net Income	-10.01	-136.86	-330.45	-89.35	-2.02	-1.56
Net Income to Common	-10.01	-136.86	-330.45	-89.35	-2.02	-1.56
Shares Outstanding (Basic)	271	257	257	133	109	109
Shares Outstanding (Diluted)	271	257	257	133	109	109
Shares Change (YoY)	2.09%	-	93.90%	21.44%	-	-
EPS (Basic)	-0.04	-0.53	-1.29	-0.67	-0.02	-0.01
EPS (Diluted)	-0.04	-0.53	-1.29	-0.67	-0.02	-0.01
Free Cash Flow	-	-31.24	-330.37	-516.97	0.23	1.54
Free Cash Flow Per Share	-	-0.12	-1.28	-3.90	0.00	0.01
Gross Margin	6.33%	8.08%	-17.88%	7.72%	-	-
Operating Margin	0.81%	-11.30%	-189.79%	-106.65%	-	-
Profit Margin	-0.42%	-14.75%	-197.74%	-114.43%	-	-
Free Cash Flow Margin	-	-3.37%	-197.69%	-662.03%	-	-
EBITDA	75.77	-45.8	-266.49	-74.02	-3.56	-4.79
EBITDA Margin	3.21%	-4.94%	-159.47%	-94.79%	-	-
D&A For EBITDA	56.52	59.04	50.68	9.26	0.13	0.15
EBIT	19.25	-104.84	-317.17	-83.28	-3.69	-4.93
EBIT Margin	0.81%	-11.30%	-189.79%	-106.65%	-	-
Revenue as Reported	2,380	939.04	196.89	80.01	3.36	4.29
Advertising Expenses	-	29.05	25.46	15.47	0.09	0.05

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