Takyon Networks Income Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	1,031	1,075	632.37	590.56	487.38
Other Revenue	-	-	-	-	3.79
Revenue	1,031	1,075	632.37	590.56	491.17
Revenue Growth (YoY)	-4.08%	70.00%	7.08%	20.24%	15.62%
Cost of Revenue	830.9	896.77	514.16	465.39	403.9
Gross Profit	200.3	178.24	118.21	125.16	87.26
Selling, General & Admin	6.61	6.76	7.28	4.39	0.3
Other Operating Expenses	69.4	67.71	54.9	60.57	36.15
Operating Expenses	82.86	81.51	68.08	67.41	38.61
Operating Income	117.44	96.73	50.13	57.75	48.66
Interest Expense	-22.65	-29.23	-13.54	-11.62	-8.84
Interest & Investment Income	3.56	4.25	2.69	2.27	1.12
Other Non Operating Income (Expenses)	-1.71	-0.38	0.43	0.02	0.04
EBT Excluding Unusual Items	96.65	71.38	39.71	48.42	40.98
Other Unusual Items	-	-0.28	-	-0.11	-0.4
Pretax Income	96.65	71.65	39.71	48.32	40.58
Income Tax Expense	27.07	19.42	11.59	13.15	11.93
Earnings From Continuing Operations	69.58	52.23	28.12	35.17	28.65
Minority Interest in Earnings	-0.01	-0.02	-	-	-
Net Income	69.57	52.21	28.12	35.17	28.65
Net Income to Common	69.57	52.21	28.12	35.17	28.65
Net Income Growth	33.24%	85.69%	-20.06%	22.76%	-55.26%
Shares Outstanding (Basic)	11	11	11	4	4
Shares Outstanding (Diluted)	11	11	11	4	4
Shares Change (YoY)	-	-	200.00%	-0.03%	588.40%
EPS (Basic)	6.61	4.96	2.67	10.02	8.16
EPS (Diluted)	6.61	4.96	2.67	10.02	8.16
EPS Growth	33.24%	85.71%	-73.35%	22.79%	-93.50%
Free Cash Flow	77.74	40.75	-141.41	15.07	-2.67
Free Cash Flow Per Share	7.38	3.87	-13.43	4.29	-0.76
Gross Margin	19.42%	16.58%	18.69%	21.19%	17.77%
Operating Margin	11.39%	9.00%	7.93%	9.78%	9.91%
Profit Margin	6.75%	4.86%	4.45%	5.96%	5.83%
Free Cash Flow Margin	7.54%	3.79%	-22.36%	2.55%	-0.54%
EBITDA	124.29	103.77	56.04	60.2	50.81
EBITDA Margin	12.05%	9.65%	8.86%	10.19%	10.35%
D&A For EBITDA	6.85	7.05	5.91	2.45	2.16
EBIT	117.44	96.73	50.13	57.75	48.66
EBIT Margin	11.39%	9.00%	7.93%	9.78%	9.91%
Effective Tax Rate	28.01%	27.11%	29.19%	27.21%	29.40%
Revenue as Reported	1,035	1,082	639.66	592.85	494.77
Advertising Expenses	1.18	0.85	2.72	-	0.09

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