Sprayking Limited (BOM:540079)

Sprayking 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
Operating Revenue	1,149	1,301	1,017	193.28	159.9	186.02
Other Revenue	-1.28	11.61	-	-	-	0.59
Revenue	1,148	1,313	1,017	193.28	159.9	186.61
Revenue Growth (YoY)	-4.19%	29.11%	426.00%	20.88%	-14.31%	-28.71%
Cost of Revenue	939.4	1,092	797.88	155.2	143.56	177.57
Gross Profit	208.35	220.47	218.77	38.07	16.34	9.03
Selling, General & Admin	35.09	30.92	24.84	3.63	2.62	3.27
Other Operating Expenses	47.45	53.23	40.31	9.08	8.84	5.38
Operating Expenses	100.65	102.25	84.61	13.83	11.65	10.39
Operating Income	107.7	118.22	134.16	24.25	4.69	-1.35
Interest Expense	-26.73	-19.83	-10.6	-0.76	-	-3.67
Interest & Investment Income	-	-	3.71	0.05	0.05	-
Other Non Operating Income (Expenses)	-2.14	-2.14	-2.99	-0.32	-0.04	-0.34
EBT Excluding Unusual Items	78.83	96.25	124.29	23.22	4.71	-5.37
Gain (Loss) on Sale of Assets	-	-	-	-	-	14.13
Pretax Income	78.83	96.25	124.29	23.22	4.71	8.77
Income Tax Expense	14.78	23.53	35.13	6.21	1.24	2.56
Net Income	64.05	72.72	89.16	17	3.47	6.2
Net Income to Common	64.05	72.72	89.16	17	3.47	6.2
Net Income Growth	30.35%	-18.44%	424.41%	390.25%	-44.10%	2038.76%
Shares Outstanding (Basic)	214	211	106	134	125	106
Shares Outstanding (Diluted)	214	211	106	134	125	106
Shares Change (YoY)	-16.50%	100.31%	-21.16%	7.23%	18.00%	0.01%
EPS (Basic)	0.30	0.34	0.84	0.13	0.03	0.06
EPS (Diluted)	0.30	0.34	0.84	0.13	0.03	0.06
EPS Growth	56.11%	-59.28%	565.15%	357.19%	-52.63%	2073.29%
Free Cash Flow	-	-224.03	-269.67	-32.46	9.78	6.3
Free Cash Flow Per Share	-	-1.06	-2.56	-0.24	0.08	0.06
Gross Margin	18.15%	16.80%	21.52%	19.70%	10.22%	4.84%
Operating Margin	9.38%	9.01%	13.20%	12.55%	2.93%	-0.73%
Profit Margin	5.58%	5.54%	8.77%	8.80%	2.17%	3.33%
Free Cash Flow Margin	-	-17.07%	-26.52%	-16.79%	6.11%	3.38%
EBITDA	124.78	136.32	153.62	25.36	4.89	0.29
EBITDA Margin	10.87%	10.38%	15.11%	13.12%	3.06%	0.15%
D&A For EBITDA	17.08	18.1	19.46	1.11	0.2	1.64
EBIT	107.7	118.22	134.16	24.25	4.69	-1.35
EBIT Margin	9.38%	9.01%	13.20%	12.55%	2.93%	-0.73%
Effective Tax Rate	18.75%	24.45%	28.26%	26.76%	26.31%	29.22%
Revenue as Reported	1,148	1,313	1,020	193.33	159.95	205.04
Advertising Expenses	-	1.53	1.64	0.11	0.01	-

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