Samor Reality 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
Revenue	-	-	0.62	124.07	173.23	289.28
Revenue Growth (YoY)	-	-	-99.50%	-28.38%	-40.12%	-
Cost of Revenue	-56.41	-49.01	-16.68	108.01	165.59	280.32
Gross Profit	56.41	49.01	17.3	16.07	7.65	8.96
Selling, General & Admin	6.47	6.55	5.88	4.52	1.73	0.56
Other Operating Expenses	1.87	1.74	4.59	10.67	4.85	4.31
Operating Expenses	8.64	8.55	10.68	15.32	6.59	4.87
Operating Income	47.77	40.46	6.62	0.75	1.06	4.09
Interest Expense	-52.01	-44.25	-12.83	-3.22	-0.01	-
Interest & Investment Income	-	-	0.44	0.7	0.5	0.05
Earnings From Equity Investments	-2.95	-2.95	-0.04	-	-	-
Other Non Operating Income (Expenses)	1.41	-0.63	0.67	-0.04	0.03	0
Pretax Income	-5.77	-7.37	-5.15	-1.81	1.57	4.15
Income Tax Expense	1.31	-1.1	-2.18	0.44	0.44	1.06
Earnings From Continuing Operations	-7.08	-6.27	-2.97	-2.25	1.13	3.09
Minority Interest in Earnings	-	-	-	-	-	0.04
Net Income	-7.08	-6.27	-2.97	-2.25	1.13	3.14
Net Income to Common	-7.08	-6.27	-2.97	-2.25	1.13	3.14
Net Income Growth	-	-	-	-	-63.99%	-
Shares Outstanding (Basic)	23	22	21	7	4	-
Shares Outstanding (Diluted)	23	22	21	7	4	-
Shares Change (YoY)	-36.05%	1.60%	214.94%	87.11%	-	-
EPS (Basic)	-0.31	-0.29	-0.14	-0.33	0.31	-
EPS (Diluted)	-0.31	-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	-	-11.46	-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	48.08	40.72	6.83	0.88	1.07	4.09
EBITDA Margin	-	-	1096.47%	0.71%	0.62%	1.42%
D&A For EBITDA	0.3	0.26	0.21	0.14	0.01	0
EBIT	47.77	40.46	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	2.04	-	1.83	124.78	173.82	289.34
Advertising Expenses	-	0.04	0.18	0.61	0.82	-

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