Bazel International 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
Interest and Dividend Income	42.39	32.05	23.96	19.78	11.55	8.44
Total Interest Expense	2.71	0.05	0.13	0.19	2.11	0.23
Net Interest Income	39.69	32	23.83	19.6	9.44	8.22
Gain (Loss) on Sale of Investments	0	0	-	-	-	-
Other Revenue	0.38	0.32	154.19	0.41	0	-
Revenue Before Loan Losses	40.06	32.32	178.02	20.01	9.44	8.22
Revenue	31.75	32.32	178.02	20.01	9.44	8.22
Revenue Growth (YoY)	-84.76%	-81.85%	789.59%	111.94%	14.92%	8.01%
Salaries & Employee Benefits	9.97	6.39	3.1	19.7	3.22	2.34
Cost of Services Provided	0.63	0.59	153.53	0.13	0.18	0.31
Other Operating Expenses	7.4	1.72	9.69	10.5	1.71	6.13
Total Operating Expenses	17.68	17.46	170.94	31.28	5.11	11.21
Operating Income	14.07	14.85	7.08	-11.27	4.33	-2.99
EBT Excluding Unusual Items	8.19	8.97	4.68	-11.27	4.33	-2.99
Gain (Loss) on Sale of Investments	-	-	-	-	-	-0.2
Pretax Income	8.19	8.97	4.68	-11.27	4.33	-3.19
Income Tax Expense	4.62	3.18	1.12	0.09	1.37	0.19
Earnings From Continuing Ops.	3.57	5.79	3.56	-11.36	2.96	-3.38
Minority Interest in Earnings	3.33	4.32	-	-	-	-
Net Income	6.9	10.11	3.56	-11.36	2.96	-3.38
Net Income to Common	6.9	10.11	3.56	-11.36	2.96	-3.38
Net Income Growth	-79.11%	183.82%	-	-	-	-
Shares Outstanding (Basic)	8	6	4	3	3	3
Shares Outstanding (Diluted)	8	6	4	3	3	3
Shares Change (YoY)	129.81%	46.21%	26.82%	3.27%	-	-
EPS (Basic)	0.82	1.81	0.94	-3.78	1.02	-1.16
EPS (Diluted)	0.82	1.81	0.94	-3.78	1.02	-1.16
EPS Growth	-90.91%	94.12%	-	-	-	-
Free Cash Flow	-	-94.88	-12.91	-330.24	10.87	-28.41
Free Cash Flow Per Share	-	-17.03	-3.39	-109.89	3.74	-9.76
Operating Margin	44.33%	45.96%	3.98%	-56.30%	45.87%	-36.39%
Profit Margin	21.74%	31.30%	2.00%	-56.75%	31.37%	-41.17%
Free Cash Flow Margin	-	-293.60%	-7.25%	-1650.29%	115.13%	-345.77%
Effective Tax Rate	56.41%	35.41%	23.87%	-	31.60%	-
Revenue as Reported	51.55	40.81	178.16	21.32	11.55	8.44

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