Scoda Tubes 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
Revenue	5,188	4,849	3,999	3,051	1,940	1,059
Revenue Growth (YoY)	-	21.27%	31.05%	57.26%	83.21%	-
Cost of Revenue	3,652	3,396	2,637	2,131	1,616	877.36
Gross Profit	1,536	1,453	1,361	920.57	324.26	181.66
Selling, General & Admin	97.58	80.68	73.69	54.79	28.72	13.79
Other Operating Expenses	668.73	591.95	699.52	517.89	195.6	101.65
Operating Expenses	869.92	853.9	937.08	687.45	239.61	128.74
Operating Income	666.02	599.25	424.04	233.12	84.65	52.92
Interest Expense	-209.44	-204.2	-179.1	-108.97	-65.39	-18.92
Interest & Investment Income	24.12	24.12	12.59	1.52	0.92	-
Currency Exchange Gain (Loss)	14.06	14.06	10.25	24.29	9.22	-
Other Non Operating Income (Expenses)	24.38	-14.21	-8.39	-6.2	-6.3	-19.65
Pretax Income	519.14	419.02	259.39	143.76	23.1	14.35
Income Tax Expense	125.63	101.61	76.39	40.4	6.74	4.81
Net Income	393.51	317.41	183	103.36	16.36	9.54
Net Income to Common	393.51	317.41	183	103.36	16.36	9.54
Net Income Growth	-	73.45%	77.05%	531.78%	71.44%	-
Shares Outstanding (Basic)	53	42	40	40	23	11
Shares Outstanding (Diluted)	53	42	40	40	23	11
Shares Change (YoY)	-	4.91%	-	74.69%	103.68%	-
EPS (Basic)	7.38	7.60	4.60	2.60	0.72	0.85
EPS (Diluted)	7.38	7.60	4.60	2.60	0.72	0.85
EPS Growth	-	65.27%	77.05%	261.66%	-15.83%	-
Free Cash Flow	-	-214.42	-335.1	-80.38	-821.85	-27.14
Free Cash Flow Per Share	-	-5.14	-8.42	-2.02	-36.08	-2.43
Gross Margin	29.61%	29.97%	34.04%	30.17%	16.71%	17.15%
Operating Margin	12.84%	12.36%	10.61%	7.64%	4.36%	5.00%
Profit Margin	7.58%	6.55%	4.58%	3.39%	0.84%	0.90%
Free Cash Flow Margin	-	-4.42%	-8.38%	-2.63%	-42.36%	-2.56%
EBITDA	848.35	779.41	586.5	347.7	99.85	66.22
EBITDA Margin	16.35%	16.07%	14.67%	11.39%	5.15%	6.25%
D&A For EBITDA	182.33	180.16	162.46	114.58	15.2	13.31
EBIT	666.02	599.25	424.04	233.12	84.65	52.92
EBIT Margin	12.84%	12.36%	10.61%	7.64%	4.36%	5.00%
Effective Tax Rate	24.20%	24.25%	29.45%	28.10%	29.18%	33.51%
Revenue as Reported	5,266	4,888	4,025	3,078	1,951	1,059

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