Varyaa Creations 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	255.49	313.43	213.99	52.27	24.71	0.9
Other Revenue	0.34	-	-	0	-	-
Revenue	255.83	313.43	213.99	52.27	24.71	0.9
Revenue Growth (YoY)	19.55%	46.47%	309.39%	111.50%	2633.85%	-
Cost of Revenue	233.15	294.86	173.04	41.99	17.62	0.6
Gross Profit	22.68	18.57	40.96	10.28	7.09	0.31
Selling, General & Admin	4.83	4.93	2.25	0.35	0.7	0.81
Other Operating Expenses	7.14	4.62	-1.71	-0.17	0.21	0.04
Operating Expenses	12.08	9.68	0.58	0.19	0.92	0.87
Operating Income	10.6	8.9	40.38	10.09	6.17	-0.56
Interest Expense	-1.29	-	-	-0.22	-0.97	-1.05
Interest & Investment Income	-	-	-	1.2	0.6	0.3
Other Non Operating Income (Expenses)	-0.16	-0.16	-0.03	-0.03	0	-
Pretax Income	9.15	8.73	40.34	11.05	5.8	-1.31
Income Tax Expense	4.56	4.53	10.16	3.16	0	-
Net Income	4.6	4.21	30.19	7.89	5.8	-1.31
Net Income to Common	4.6	4.21	30.19	7.89	5.8	-1.31
Net Income Growth	-84.78%	-86.07%	282.47%	36.13%	-	-
Shares Outstanding (Basic)	5	5	3	3	3	3
Shares Outstanding (Diluted)	5	5	3	3	3	3
Shares Change (YoY)	41.61%	38.54%	0.00%	-	-	-
EPS (Basic)	0.94	0.88	8.75	2.29	1.68	-0.38
EPS (Diluted)	0.94	0.88	8.75	2.29	1.68	-0.38
EPS Growth	-89.26%	-89.94%	282.46%	36.13%	-	-
Free Cash Flow	-45.94	-195.08	-37.38	38.1	0.94	0.9
Free Cash Flow Per Share	-9.40	-40.81	-10.83	11.04	0.27	0.26
Gross Margin	8.87%	5.92%	19.14%	19.67%	28.70%	33.74%
Operating Margin	4.14%	2.84%	18.87%	19.31%	24.97%	-61.95%
Profit Margin	1.80%	1.34%	14.11%	15.10%	23.46%	-144.47%
Free Cash Flow Margin	-17.96%	-62.24%	-17.47%	72.89%	3.81%	99.34%
EBITDA	10.63	8.95	40.42	10.1	6.18	-0.54
EBITDA Margin	4.16%	2.86%	18.89%	19.32%	25.02%	-59.96%
D&A For EBITDA	0.03	0.06	0.05	0.01	0.01	0.02
EBIT	10.6	8.9	40.38	10.09	6.17	-0.56
EBIT Margin	4.14%	2.84%	18.87%	19.31%	24.97%	-61.95%
Effective Tax Rate	49.78%	51.84%	25.17%	28.57%	0.02%	-
Revenue as Reported	255.83	313.43	218.35	53.8	25.31	1.21
Advertising Expenses	-	0.19	0.07	-	-	-

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