Samor Reality Limited (BOM:543376)

Samor Reality 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
Revenue	-	0.62	124.07	173.23	289.28
Revenue Growth (YoY)	-	-99.50%	-28.38%	-40.12%	-
Cost of Revenue	-49.09	-16.68	108.01	165.59	280.32
Gross Profit	49.09	17.3	16.07	7.65	8.96
Selling, General & Admin	5.07	5.88	4.52	1.73	0.56
Other Operating Expenses	6.25	4.59	10.67	4.85	4.31
Operating Expenses	11.58	10.68	15.32	6.59	4.87
Operating Income	37.51	6.62	0.75	1.06	4.09
Interest Expense	-44.88	-12.83	-3.22	-0.01	-
Interest & Investment Income	-	0.44	0.7	0.5	0.05
Earnings From Equity Investments	-	-0.04	-	-	-
Other Non Operating Income (Expenses)	0	0.67	-0.04	0.03	0
Pretax Income	-7.37	-5.15	-1.81	1.57	4.15
Income Tax Expense	-1.1	-2.18	0.44	0.44	1.06
Earnings From Continuing Operations	-6.27	-2.97	-2.25	1.13	3.09
Minority Interest in Earnings	-	-	-	-	0.04
Net Income	-6.27	-2.97	-2.25	1.13	3.14
Net Income to Common	-6.27	-2.97	-2.25	1.13	3.14
Net Income Growth	-	-	-	-63.99%	-
Shares Outstanding (Basic)	22	21	7	4	-
Shares Outstanding (Diluted)	22	21	7	4	-
Shares Change (YoY)	1.79%	214.96%	87.10%	-	-
EPS (Basic)	-0.29	-0.14	-0.33	0.31	-
EPS (Diluted)	-0.29	-0.14	-0.33	0.31	-
Free Cash Flow	-247.37	-288.83	-129.56	-81.66	-262.32
Free Cash Flow Per Share	-11.44	-13.60	-19.21	-22.65	-
Gross Margin	-	2776.57%	12.95%	4.41%	3.10%
Operating Margin	-	1062.76%	0.60%	0.61%	1.42%
Profit Margin	-	-477.37%	-1.81%	0.65%	1.08%
Free Cash Flow Margin	-	-46361.16%	-104.42%	-47.14%	-90.68%
EBITDA	37.77	6.83	0.88	1.07	4.09
EBITDA Margin	-	1096.47%	0.71%	0.62%	1.42%
D&A For EBITDA	0.26	0.21	0.14	0.01	0
EBIT	37.51	6.62	0.75	1.06	4.09
EBIT Margin	-	1062.76%	0.60%	0.61%	1.42%
Effective Tax Rate	-	-	-	28.23%	25.45%
Revenue as Reported	-	1.83	124.78	173.82	289.34
Advertising Expenses	-	0.18	0.61	0.82	-

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