Praxis Home Retail 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
Operating Revenue	981.22	1,190	2,196	3,860	3,989	3,131
Other Revenue	-0	-	-	-	-	-
Revenue	981.22	1,190	2,196	3,860	3,989	3,131
Revenue Growth (YoY)	-28.87%	-45.82%	-43.12%	-3.22%	27.40%	-55.49%
Cost of Revenue	600.14	702.89	1,152	2,158	2,414	2,577
Gross Profit	381.08	486.8	1,043	1,703	1,575	553.55
Selling, General & Admin	298.45	373.5	684.72	900.35	1,144	950.22
Other Operating Expenses	257.83	389.75	609.78	832.66	439.67	377.84
Operating Expenses	787.86	1,038	1,657	2,093	2,013	1,896
Operating Income	-406.78	-550.99	-614.01	-390.64	-438.43	-1,342
Interest Expense	-187.44	-167.15	-220.65	-217.6	-230.28	-341.4
Interest & Investment Income	2.35	2.35	10.28	25.71	0.75	-
Currency Exchange Gain (Loss)	-1.95	-1.95	-2.23	-6.64	-10.38	-3.5
Other Non Operating Income (Expenses)	-313.13	2.41	6.87	34.2	226.04	3.29
EBT Excluding Unusual Items	-906.95	-715.33	-819.74	-554.97	-452.31	-1,684
Gain (Loss) on Sale of Assets	-21.16	-21.16	-	-	-	-
Other Unusual Items	1,302	386.71	-37.39	344.83	594.66	651.65
Pretax Income	342.95	-349.79	-857.13	-210.14	142.36	-1,032
Income Tax Expense	-	-	-	-	-	-0.14
Net Income	342.95	-349.79	-857.13	-210.14	142.36	-1,032
Net Income to Common	342.95	-349.79	-857.13	-210.14	142.36	-1,032
Shares Outstanding (Basic)	155	130	114	75	52	28
Shares Outstanding (Diluted)	155	130	114	75	52	28
Shares Change (YoY)	15.27%	14.25%	50.76%	45.09%	84.18%	12.60%
EPS (Basic)	2.22	-2.69	-7.55	-2.79	2.74	-36.61
EPS (Diluted)	2.22	-2.69	-7.55	-2.79	2.74	-36.61
Free Cash Flow	-	-288.2	-355.36	642.16	212.05	506.44
Free Cash Flow Per Share	-	-2.22	-3.13	8.52	4.08	17.96
Gross Margin	38.84%	40.92%	47.52%	44.10%	39.48%	17.68%
Operating Margin	-41.46%	-46.31%	-27.96%	-10.12%	-10.99%	-42.88%
Profit Margin	34.95%	-29.40%	-39.03%	-5.44%	3.57%	-32.97%
Free Cash Flow Margin	-	-24.22%	-16.18%	16.63%	5.32%	16.18%
EBITDA	-374.4	-517.26	-578.49	-363.38	-435.68	-1,339
EBITDA Margin	-38.16%	-43.48%	-26.35%	-9.41%	-10.92%	-42.76%
D&A For EBITDA	32.38	33.73	35.52	27.26	2.75	3.64
EBIT	-406.78	-550.99	-614.01	-390.64	-438.43	-1,342
EBIT Margin	-41.46%	-46.31%	-27.96%	-10.12%	-10.99%	-42.88%
Revenue as Reported	1,057	1,581	2,259	3,954	4,810	3,787

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.