F Mec International Financial Services Limited (BOM:539552)

BOM:539552 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	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Interest and Dividend Income	65.21	45.54	16.13	10.46	5.27	5.16
Total Interest Expense	15.23	8.39	1.02	0.9	0.3	0.45
Net Interest Income	49.97	37.15	15.11	9.57	4.96	4.71
Other Revenue	7.32	6.76	16.39	0.43	0.13	0.03
Revenue Before Loan Losses	71.41	58.03	36.48	9.99	5.09	4.75
Revenue	71.41	58.03	36.48	9.99	5.09	4.75
Revenue Growth (YoY)	9.99%	59.07%	265.06%	96.19%	7.36%	12.41%
Salaries & Employee Benefits	14.13	11.32	3.62	1.78	1.37	1.15
Cost of Services Provided	1.8	5.5	15.08	1.63	0.38	0.08
Other Operating Expenses	29.88	18.72	7.18	3	1.76	2.64
Total Operating Expenses	47.94	36.37	26.11	6.65	3.73	4.04
Operating Income	23.47	21.67	10.38	3.34	1.37	0.71
EBT Excluding Unusual Items	23.47	21.67	10.38	3.34	1.37	0.71
Pretax Income	23.47	21.67	10.38	3.32	1.37	0.71
Income Tax Expense	6.18	5.49	2.62	0.86	0.35	0.21
Net Income	17.29	16.19	7.76	2.46	1.02	0.5
Net Income to Common	17.29	16.19	7.76	2.46	1.02	0.5
Net Income Growth	17.79%	108.57%	215.70%	140.74%	105.43%	-83.63%
Shares Outstanding (Basic)	9	9	7	3	3	3
Shares Outstanding (Diluted)	9	9	7	3	3	3
Shares Change (YoY)	0.05%	29.51%	121.41%	-	-	0.01%
EPS (Basic)	1.94	1.82	1.13	0.79	0.33	0.16
EPS (Diluted)	1.94	1.82	1.13	0.79	0.33	0.16
EPS Growth	17.74%	61.05%	42.59%	140.77%	105.49%	-83.64%
Free Cash Flow	-	-136.04	-90.71	-13.43	-10.76	13.14
Free Cash Flow Per Share	-	-15.30	-13.21	-4.33	-3.47	4.24
Operating Margin	32.86%	37.34%	28.44%	33.45%	26.88%	14.86%
Profit Margin	24.21%	27.89%	21.27%	24.59%	20.04%	10.47%
Free Cash Flow Margin	-	-234.42%	-248.63%	-134.37%	-211.13%	276.96%
Effective Tax Rate	26.32%	25.32%	25.22%	25.92%	25.42%	29.50%
Revenue as Reported	86.64	66.43	37.51	10.89	5.4	5.19

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