Udayshivakumar Infra 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	2,758	2,891	5,771	2,869	1,856	2,104
Other Revenue	0	0	-	-	-	-
Revenue	2,758	2,891	5,771	2,869	1,856	2,104
Revenue Growth (YoY)	-17.94%	-49.90%	101.17%	54.55%	-11.77%	8.67%
Cost of Revenue	2,664	2,686	5,154	2,452	1,534	1,827
Gross Profit	93.89	205.24	617.81	417.06	322.32	276.75
Selling, General & Admin	148.51	128.96	132.62	40.8	39.48	36.65
Other Operating Expenses	28.28	41.76	64.22	62.76	37.82	10.78
Operating Expenses	279.44	268.72	258.61	167.47	131.26	96.19
Operating Income	-185.55	-63.48	359.2	249.59	191.05	180.56
Interest Expense	-70.48	-49.65	-41.94	-33.54	-30.84	-45.93
Interest & Investment Income	17.53	17.53	15.14	4.8	6.88	6.98
Other Non Operating Income (Expenses)	4.11	8.45	56.46	-10.41	-3.95	-5.85
EBT Excluding Unusual Items	-234.4	-87.15	388.86	210.44	163.14	135.76
Gain (Loss) on Sale of Investments	14.34	14.34	17.22	-	-	-
Gain (Loss) on Sale of Assets	0.54	0.54	1.92	4.69	-	-12.59
Pretax Income	-219.52	-72.28	408	215.13	163.14	123.17
Income Tax Expense	-40.04	-0.21	106.72	54.66	39.41	29.97
Net Income	-179.49	-72.07	301.28	160.47	123.73	93.19
Net Income to Common	-179.49	-72.07	301.28	160.47	123.73	93.19
Net Income Growth	-	-	87.75%	29.70%	32.77%	-11.14%
Shares Outstanding (Basic)	55	55	55	37	37	37
Shares Outstanding (Diluted)	55	55	55	37	37	37
Shares Change (YoY)	-	-	51.02%	0.43%	-	-
EPS (Basic)	-3.24	-1.30	5.44	4.38	3.39	2.55
EPS (Diluted)	-3.24	-1.30	5.44	4.38	3.39	2.55
EPS Growth	-	-	24.32%	29.15%	32.93%	-11.15%
Free Cash Flow	-	-422.06	-518.13	-48.19	142.68	172.05
Free Cash Flow Per Share	-	-7.62	-9.36	-1.31	3.91	4.71
Gross Margin	3.40%	7.10%	10.71%	14.54%	17.36%	13.15%
Operating Margin	-6.73%	-2.20%	6.22%	8.70%	10.29%	8.58%
Profit Margin	-6.51%	-2.49%	5.22%	5.59%	6.67%	4.43%
Free Cash Flow Margin	-	-14.60%	-8.98%	-1.68%	7.69%	8.18%
EBITDA	-60.38	34.52	420.97	313.51	245.02	229.33
EBITDA Margin	-2.19%	1.19%	7.29%	10.93%	13.20%	10.90%
D&A For EBITDA	125.17	98	61.77	63.92	53.96	48.76
EBIT	-185.55	-63.48	359.2	249.59	191.05	180.56
EBIT Margin	-6.73%	-2.20%	6.22%	8.70%	10.29%	8.58%
Effective Tax Rate	-	-	26.16%	25.41%	24.16%	24.34%
Revenue as Reported	2,817	2,955	5,875	2,879	1,864	2,111
Advertising Expenses	-	0.45	0.49	0.65	0.3	0.22

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