Ethos Limited (BOM:543532)
India · Delayed Price · Currency is INR 2,382.90
-14.40 (-0.60%)
At close: May 29, 2026
Ethos Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 16,122 | 12,516 | 9,990 | 7,885 | 5,773 |
Other Revenue | 461.65 | - | - | - | - |
| 16,584 | 12,516 | 9,990 | 7,885 | 5,773 | |
Revenue Growth (YoY) | 32.50% | 25.29% | 26.69% | 36.59% | 49.34% |
Cost of Revenue | 11,452 | 8,879 | 7,074 | 5,511 | 4,165 |
Gross Profit | 5,132 | 3,637 | 2,916 | 2,375 | 1,607 |
Selling, General & Admin | 1,173 | 1,161 | 995.7 | 895.41 | 701.1 |
Other Operating Expenses | 1,419 | 551.27 | 392.06 | 306.63 | 215.41 |
Operating Expenses | 3,487 | 2,343 | 1,875 | 1,548 | 1,232 |
Operating Income | 1,645 | 1,294 | 1,041 | 826.43 | 375.8 |
Interest Expense | -272.23 | -192.69 | -159.91 | -140.46 | -161.13 |
Interest & Investment Income | - | 218.47 | 182.87 | 119.4 | 20.34 |
Earnings From Equity Investments | -45.8 | -18.6 | 6.73 | 4.97 | 0.24 |
Currency Exchange Gain (Loss) | - | -16.32 | -9.83 | -28.05 | -10.79 |
Other Non Operating Income (Expenses) | - | 61.05 | 6.16 | 8.46 | 2.04 |
EBT Excluding Unusual Items | 1,327 | 1,346 | 1,067 | 790.74 | 226.5 |
Gain (Loss) on Sale of Investments | - | 4.25 | 2.22 | - | - |
Gain (Loss) on Sale of Assets | - | -5.42 | 28.16 | 1.28 | -1.18 |
Asset Writedown | - | -2.13 | -0.89 | - | -1.2 |
Other Unusual Items | -18.21 | 7.58 | 16.6 | 14.74 | 91.13 |
Pretax Income | 1,309 | 1,351 | 1,113 | 806.77 | 315.26 |
Income Tax Expense | 347.13 | 387.81 | 280.18 | 203.78 | 81.38 |
Earnings From Continuing Operations | 961.39 | 962.88 | 833 | 602.98 | 233.88 |
Minority Interest in Earnings | -13.74 | - | - | - | - |
Net Income | 947.65 | 962.88 | 833 | 602.98 | 233.88 |
Net Income to Common | 947.65 | 962.88 | 833 | 602.98 | 233.88 |
Net Income Growth | -1.58% | 15.59% | 38.15% | 157.82% | 391.63% |
Shares Outstanding (Basic) | 26 | 24 | 24 | 23 | 18 |
Shares Outstanding (Diluted) | 26 | 24 | 24 | 23 | 18 |
Shares Change (YoY) | 6.91% | 2.80% | 4.88% | 23.16% | 0.50% |
EPS (Basic) | 36.21 | 39.33 | 34.98 | 26.56 | 12.69 |
EPS (Diluted) | 36.21 | 39.33 | 34.98 | 26.56 | 12.69 |
EPS Growth | -7.93% | 12.44% | 31.72% | 109.33% | 389.82% |
Free Cash Flow | 183.3 | -996.17 | -86.34 | -587.82 | -70.88 |
Free Cash Flow Per Share | 7.00 | -40.69 | -3.63 | -25.89 | -3.85 |
Gross Margin | 30.94% | 29.06% | 29.19% | 30.12% | 27.84% |
Operating Margin | 9.92% | 10.34% | 10.42% | 10.48% | 6.51% |
Profit Margin | 5.71% | 7.69% | 8.34% | 7.65% | 4.05% |
Free Cash Flow Margin | 1.10% | -7.96% | -0.86% | -7.46% | -1.23% |
EBITDA | 2,539 | 1,475 | 1,184 | 916.84 | 443.97 |
EBITDA Margin | 15.31% | 11.79% | 11.85% | 11.63% | 7.69% |
D&A For EBITDA | 894.64 | 180.57 | 142.51 | 90.42 | 68.17 |
EBIT | 1,645 | 1,294 | 1,041 | 826.43 | 375.8 |
EBIT Margin | 9.92% | 10.34% | 10.42% | 10.48% | 6.51% |
Effective Tax Rate | 26.53% | 28.71% | 25.17% | 25.26% | 25.81% |
Revenue as Reported | 16,584 | 12,759 | 10,226 | 8,031 | 5,901 |
Advertising Expenses | - | 243.35 | 210.02 | 268.34 | 222.53 |