Toss the Coin 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
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
Revenue	111.78	86.49	48.62	47.84	29.73
Revenue Growth (YoY)	133.68%	77.89%	1.64%	60.88%	-
Cost of Revenue	1.51	1.51	0.06	-	0
Gross Profit	110.27	84.97	48.56	47.84	29.73
Selling, General & Admin	57.05	48	25.36	18.33	9.81
Other Operating Expenses	33.12	20.03	8.68	5.5	5.7
Operating Expenses	93.77	69.93	34.76	24.43	15.95
Operating Income	16.5	15.04	13.8	23.4	13.78
Interest Expense	-0.01	-0.01	-0.01	-	-0.02
Interest & Investment Income	1.94	1.94	0.93	0.4	0.25
Currency Exchange Gain (Loss)	-0.14	-0.14	-0.36	0.11	0
Other Non Operating Income (Expenses)	2.19	-	-	0	-0
EBT Excluding Unusual Items	20.48	16.84	14.37	23.92	14.02
Gain (Loss) on Sale of Assets	-0.01	-0.01	-	-	-
Other Unusual Items	-	-	-0.03	-	-
Pretax Income	20.48	16.83	14.34	23.92	14.02
Income Tax Expense	5.2	4.28	3.77	6.09	3.52
Net Income	15.27	12.55	10.57	17.83	10.5
Net Income to Common	15.27	12.55	10.57	17.83	10.5
Net Income Growth	-14.33%	18.72%	-40.70%	69.83%	-
Shares Outstanding (Basic)	2	2	1	1	1
Shares Outstanding (Diluted)	2	2	1	1	1
Shares Change (YoY)	29.04%	10.86%	-	-	-
EPS (Basic)	8.54	8.17	7.63	12.86	7.57
EPS (Diluted)	8.54	8.17	7.63	12.86	7.57
EPS Growth	-33.59%	7.09%	-40.69%	69.88%	-
Free Cash Flow	-18.82	-8.1	7.25	12.41	8.15
Free Cash Flow Per Share	-10.53	-5.27	5.23	8.96	5.88
Dividend Per Share	-	3.000	20.000	6.000	3.000
Dividend Growth	-	-85.00%	233.33%	100.00%	-
Gross Margin	98.65%	98.25%	99.88%	100.00%	99.99%
Operating Margin	14.76%	17.39%	28.39%	48.92%	46.36%
Profit Margin	13.66%	14.51%	21.75%	37.27%	35.31%
Free Cash Flow Margin	-16.84%	-9.36%	14.91%	25.95%	27.41%
EBITDA	20.1	16.94	14.52	24	14.22
EBITDA Margin	17.98%	19.59%	29.87%	50.18%	47.82%
D&A For EBITDA	3.6	1.9	0.72	0.6	0.43
EBIT	16.5	15.04	13.8	23.4	13.78
EBIT Margin	14.76%	17.39%	28.39%	48.92%	46.36%
Effective Tax Rate	25.41%	25.42%	26.27%	25.45%	25.11%
Revenue as Reported	115.9	88.42	49.55	48.35	29.99
Advertising Expenses	-	0.05	-	0.25	0.03

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