Maple Infrastructure Trust (BOM:543925)
India · Delayed Price · Currency is INR 145.60
0.00 (0.00%)
At close: Dec 26, 2025
BOM:543925 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 | Sep '25 Sep 30, 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 | 8,521 | 7,881 | 7,265 | 3,190 | 2,007 | 2,106 |
Other Revenue | 0.03 | 0.03 | 6.41 | 187.52 | 46.64 | 58.6 |
| 8,521 | 7,881 | 7,271 | 3,377 | 2,054 | 2,165 | |
Revenue Growth (YoY) | 14.67% | 8.39% | 115.30% | 64.46% | -5.13% | 7.06% |
Cost of Revenue | 1,800 | 1,766 | 2,000 | 885.11 | 315.22 | 300.1 |
Gross Profit | 6,721 | 6,115 | 5,271 | 2,492 | 1,738 | 1,864 |
Selling, General & Admin | 659.33 | 613.58 | 578.98 | 371.89 | 64.14 | 57.96 |
Amortization of Goodwill & Intangibles | 2,794 | 2,725 | 2,599 | - | - | - |
Other Operating Expenses | 281.69 | 292.24 | 366.92 | 345.13 | 429.9 | 321.85 |
Operating Expenses | 3,753 | 3,647 | 3,558 | 1,903 | 887.31 | 709.31 |
Operating Income | 2,968 | 2,468 | 1,713 | 589.13 | 850.99 | 1,155 |
Interest Expense | -4,102 | -4,134 | -4,173 | -2,039 | -1,275 | -1,347 |
Interest & Investment Income | 482.98 | 480.83 | 416.42 | 0.18 | 0.56 | 0.09 |
Other Non Operating Income (Expenses) | -56.33 | -1.76 | -6.06 | -58.02 | -87.82 | -55.74 |
EBT Excluding Unusual Items | -707.17 | -1,187 | -2,050 | -1,507 | -511.51 | -247.56 |
Gain (Loss) on Sale of Assets | - | - | -2.63 | 0 | - | - |
Other Unusual Items | 9.98 | 9.98 | 1.77 | - | - | - |
Pretax Income | -626.17 | -1,106 | -2,012 | -1,492 | -511.51 | -247.56 |
Income Tax Expense | 97.71 | 100.07 | 93.7 | 41.44 | - | - |
Net Income | -723.88 | -1,206 | -2,106 | -1,534 | -511.51 | -247.56 |
Net Income to Common | -723.88 | -1,206 | -2,106 | -1,534 | -511.51 | -247.56 |
Shares Outstanding (Basic) | 352 | 352 | 352 | 177 | 148 | 148 |
Shares Outstanding (Diluted) | 352 | 352 | 352 | 177 | 148 | 148 |
Shares Change (YoY) | - | - | 99.33% | 19.48% | - | - |
EPS (Basic) | -2.06 | -3.42 | -5.98 | -8.68 | -3.46 | -1.67 |
EPS (Diluted) | -2.06 | -3.42 | -5.98 | -8.68 | -3.46 | -1.67 |
Free Cash Flow | 5,691 | 5,256 | 3,682 | 1,831 | 1,436 | 1,764 |
Free Cash Flow Per Share | 16.16 | 14.92 | 10.46 | 10.36 | 9.71 | 11.93 |
Dividend Per Share | 5.403 | 2.137 | - | - | - | - |
Gross Margin | 78.88% | 77.59% | 72.49% | 73.79% | 84.65% | 86.14% |
Operating Margin | 34.83% | 31.31% | 23.56% | 17.44% | 41.44% | 53.37% |
Profit Margin | -8.49% | -15.30% | -28.96% | -45.41% | -24.91% | -11.44% |
Free Cash Flow Margin | 66.79% | 66.69% | 50.64% | 54.21% | 69.95% | 81.51% |
EBITDA | 5,779 | 5,207 | 4,321 | 1,775 | 1,238 | 1,485 |
EBITDA Margin | 67.82% | 66.07% | 59.43% | 52.54% | 60.27% | 68.59% |
D&A For EBITDA | 2,810 | 2,739 | 2,609 | 1,185 | 386.64 | 329.5 |
EBIT | 2,968 | 2,468 | 1,713 | 589.13 | 850.99 | 1,155 |
EBIT Margin | 34.83% | 31.31% | 23.56% | 17.44% | 41.44% | 53.37% |
Revenue as Reported | 9,035 | 8,447 | 7,731 | 3,393 | 2,055 | 2,165 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.