Vantage Knowledge Academy Limited (BOM:539761)

Vantage Knowledge Academy 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	32	34.88	43.15	20.39	3.72	3.81
Other Revenue	-	-	0	-	-	-
Revenue	32	34.88	43.15	20.39	3.72	3.81
Revenue Growth (YoY)	-26.60%	-19.17%	111.68%	447.98%	-2.44%	23.87%
Cost of Revenue	23.78	19.8	15.19	3.39	1.3	1.76
Gross Profit	8.22	15.08	27.96	16.99	2.42	2.05
Selling, General & Admin	0.54	0.54	-	0.04	0.12	-
Other Operating Expenses	7.15	6.34	-	3.62	1.78	1.63
Operating Expenses	8.99	7.16	0.1	3.77	1.9	1.71
Operating Income	-0.77	7.92	27.86	13.22	0.52	0.34
Interest Expense	-0.5	-0.5	-	-	-0.27	-
Interest & Investment Income	2.78	2.78	3.68	0.69	2.24	-
Other Non Operating Income (Expenses)	-1.07	0.01	0.41	0.11	0.61	0.52
EBT Excluding Unusual Items	0.45	10.21	31.95	14.02	3.11	0.86
Pretax Income	0.45	10.21	31.95	14.02	3.11	0.86
Income Tax Expense	0.1	3.31	5.35	3.94	0.87	0.2
Net Income	0.35	6.9	26.6	10.08	2.24	0.66
Net Income to Common	0.35	6.9	26.6	10.08	2.24	0.66
Net Income Growth	-98.06%	-74.05%	163.90%	349.60%	239.18%	-
Shares Outstanding (Basic)	308	341	320	101	102	99
Shares Outstanding (Diluted)	308	341	320	101	102	99
Shares Change (YoY)	-35.04%	6.57%	217.90%	-1.09%	3.30%	-2.05%
EPS (Basic)	0.00	0.02	0.08	0.10	0.02	0.01
EPS (Diluted)	0.00	0.02	0.08	0.10	0.02	0.01
EPS Growth	-97.01%	-75.65%	-16.99%	354.55%	228.36%	-
Free Cash Flow	-56.3	-7.71	-986.49	-9.07	-1.64	-1.78
Free Cash Flow Per Share	-0.18	-0.02	-3.08	-0.09	-0.02	-0.02
Dividend Per Share	0.033	0.033	-	-	-	-
Gross Margin	25.70%	43.23%	64.79%	83.36%	65.05%	53.82%
Operating Margin	-2.40%	22.70%	64.56%	64.86%	14.09%	8.86%
Profit Margin	1.09%	19.79%	61.65%	49.45%	60.27%	17.34%
Free Cash Flow Margin	-175.93%	-22.12%	-2286.08%	-44.50%	-44.06%	-46.76%
EBITDA	0.54	8.2	27.96	13.33	0.55	0.42
EBITDA Margin	1.67%	23.52%	64.79%	65.41%	14.70%	11.12%
D&A For EBITDA	1.3	0.29	0.1	0.11	0.02	0.09
EBIT	-0.77	7.92	27.86	13.22	0.52	0.34
EBIT Margin	-2.40%	22.70%	64.56%	64.86%	14.09%	8.86%
Effective Tax Rate	22.10%	32.40%	16.74%	28.10%	27.84%	23.23%
Revenue as Reported	33.72	37.67	47.28	21.2	6.57	4.34
Advertising Expenses	-	0.54	-	0.04	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.