Maximus International Limited (BOM:540401)

Maximus International Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	1,568	1,088	997.39	689.67	524.71
Other Revenue	-	-	-0	0.12	0.17
Revenue	1,568	1,088	997.39	689.8	524.88
Revenue Growth (YoY)	44.13%	9.11%	44.59%	31.42%	70.72%
Cost of Revenue	1,286	911.25	813.12	542.53	383.2
Gross Profit	282.01	177.02	184.27	147.26	141.68
Selling, General & Admin	69.76	54.64	51.08	48.57	51.43
Other Operating Expenses	60.34	3.59	25.79	28.93	28.42
Operating Expenses	146.95	71.78	89.56	89.89	92.45
Operating Income	135.06	105.24	94.71	57.37	49.23
Interest Expense	-31.64	-14.96	-13.92	-13.01	-11.6
Interest & Investment Income	-	5.79	7.2	6.33	4.84
Currency Exchange Gain (Loss)	-	-4.39	-6.19	0.32	-2.95
Other Non Operating Income (Expenses)	-	-7.88	-2.56	-	0
EBT Excluding Unusual Items	103.43	83.79	79.24	51.02	39.51
Gain (Loss) on Sale of Assets	-	0.51	-0.2	0.51	-
Pretax Income	103.43	84.3	79.04	51.53	39.51
Income Tax Expense	12.46	4.44	6.16	4.89	4.19
Earnings From Continuing Operations	90.97	79.86	72.88	46.63	35.32
Minority Interest in Earnings	-0.39	-0.62	-3.37	-4.53	-4.18
Net Income	90.58	79.25	69.51	42.1	31.14
Net Income to Common	90.58	79.25	69.51	42.1	31.14
Net Income Growth	14.30%	14.01%	65.09%	35.22%	24.63%
Shares Outstanding (Basic)	133	126	126	126	126
Shares Outstanding (Diluted)	133	126	126	126	126
Shares Change (YoY)	5.95%	-	-	-	-
EPS (Basic)	0.68	0.63	0.55	0.33	0.25
EPS (Diluted)	0.68	0.63	0.55	0.33	0.25
EPS Growth	7.94%	14.54%	64.23%	35.22%	24.63%
Free Cash Flow	-200.68	-99.78	7.47	-28.25	62.93
Free Cash Flow Per Share	-1.51	-0.79	0.06	-0.23	0.50
Gross Margin	17.98%	16.27%	18.48%	21.35%	26.99%
Operating Margin	8.61%	9.67%	9.50%	8.32%	9.38%
Profit Margin	5.78%	7.28%	6.97%	6.10%	5.93%
Free Cash Flow Margin	-12.80%	-9.17%	0.75%	-4.10%	11.99%
EBITDA	151.92	118.32	106.95	69.32	61.38
EBITDA Margin	9.69%	10.87%	10.72%	10.05%	11.69%
D&A For EBITDA	16.85	13.08	12.25	11.95	12.15
EBIT	135.06	105.24	94.71	57.37	49.23
EBIT Margin	8.61%	9.67%	9.50%	8.32%	9.38%
Effective Tax Rate	12.04%	5.26%	7.80%	9.49%	10.61%
Revenue as Reported	1,587	1,131	1,013	704.21	531.2
Advertising Expenses	-	5.96	3.47	4.59	3.42

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