Easun Capital Markets 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
Other Revenue	12.48	12.38	9.69	9.73	13.12	13.45
Revenue	12.48	12.38	9.69	9.73	13.12	13.45
Revenue Growth (YoY)	30.20%	27.76%	-0.48%	-25.79%	-2.50%	-45.13%
Cost of Revenue	0.01	0.01	0.01	2.54	-0.01	0.62
Gross Profit	12.47	12.37	9.68	7.19	13.13	12.83
Selling, General & Admin	2.3	1.33	1.26	1.41	1.19	1.48
Other Operating Expenses	8.63	9.8	1.71	1.31	0.28	0.81
Operating Expenses	10.93	11.13	2.97	2.72	1.47	2.29
Operating Income	1.54	1.24	6.71	4.47	11.66	10.54
Interest Expense	-	-	-	-0	-	-0
Interest & Investment Income	-	-	0.01	-	-	-
Other Non Operating Income (Expenses)	0.59	-	-	-	-	-
EBT Excluding Unusual Items	2.12	1.24	6.72	4.46	11.66	10.54
Pretax Income	2.12	1.24	6.72	4.46	11.66	10.54
Income Tax Expense	-0.33	1.27	-0.34	1.99	1.83	2.07
Net Income	2.45	-0.04	7.05	2.48	9.83	8.47
Net Income to Common	2.45	-0.04	7.05	2.48	9.83	8.47
Net Income Growth	-	-	184.97%	-74.81%	16.04%	89.34%
Shares Outstanding (Basic)	5	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5	5
EPS (Basic)	0.47	-0.01	1.35	0.47	1.88	1.62
EPS (Diluted)	0.47	-0.01	1.35	0.47	1.88	1.62
EPS Growth	-	-	186.97%	-74.99%	16.04%	89.34%
Free Cash Flow	-	-1.62	-5.06	19.23	41.51	58.28
Free Cash Flow Per Share	-	-0.31	-0.97	3.68	7.94	11.15
Gross Margin	99.92%	99.92%	99.92%	73.89%	100.08%	95.38%
Operating Margin	12.33%	9.99%	69.27%	45.90%	88.88%	78.38%
Profit Margin	19.64%	-0.29%	72.81%	25.43%	74.92%	62.96%
Free Cash Flow Margin	-	-13.12%	-52.19%	197.54%	316.45%	433.27%
EBITDA	-	-	-	-	-	10.54
EBITDA Margin	-	-	-	-	-	78.38%
D&A For EBITDA	-	-	-	-	-	0
EBIT	1.54	1.24	6.71	4.47	11.66	10.54
EBIT Margin	12.33%	9.99%	69.27%	45.90%	88.88%	78.38%
Effective Tax Rate	-	102.91%	-	44.56%	15.70%	19.64%
Revenue as Reported	12.48	12.38	9.69	9.73	13.52	13.45
Advertising Expenses	-	0.01	0.01	0.41	0.32	0.44

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