Sharvaya Metals 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	1,612	1,125	714.54	701.5	408.01	348.04
Other Revenue	-	-	1.18	2.8	-	-
Revenue	1,612	1,125	715.71	704.31	408.01	348.04
Revenue Growth (YoY)	-	57.21%	1.62%	72.62%	17.23%	-
Cost of Revenue	1,290	898.44	654.2	649.13	373.93	321.02
Gross Profit	321.39	226.73	61.52	55.18	34.08	27.02
Selling, General & Admin	9.54	8.93	6.04	4.34	1.14	0.81
Other Operating Expenses	41.56	24.77	18.73	14.37	15.02	9.92
Operating Expenses	55.07	37.41	27.69	21.47	18.84	13.46
Operating Income	266.32	189.32	33.82	33.71	15.24	13.56
Interest Expense	-17.3	-15.17	-11.7	-13.1	-12.14	-13.06
Interest & Investment Income	0.05	0.05	0.04	0.03	0.04	0.03
Currency Exchange Gain (Loss)	-	-	-	0.59	0.78	0.27
Other Non Operating Income (Expenses)	0.53	0.52	-0.75	-0.15	0.66	0.47
Pretax Income	249.6	174.72	21.41	21.08	4.58	1.26
Income Tax Expense	71.7	49.62	6.05	1.58	-	-
Net Income	177.9	125.09	15.36	19.5	4.58	1.26
Net Income to Common	177.9	125.09	15.36	19.5	4.58	1.26
Net Income Growth	-	714.57%	-21.23%	325.50%	263.03%	-
Shares Outstanding (Basic)	9	7	7	7	7	-
Shares Outstanding (Diluted)	9	7	7	7	7	-
Shares Change (YoY)	-	1.32%	-	-0.02%	-	-
EPS (Basic)	20.39	17.08	2.12	2.70	0.63	-
EPS (Diluted)	20.39	17.08	2.12	2.70	0.63	-
EPS Growth	-	705.51%	-21.38%	325.59%	-	-
Free Cash Flow	-61.94	-26.59	25.85	39.75	4.59	-
Free Cash Flow Per Share	-7.10	-3.63	3.58	5.50	0.63	-
Gross Margin	19.94%	20.15%	8.60%	7.83%	8.35%	7.76%
Operating Margin	16.52%	16.83%	4.72%	4.79%	3.74%	3.90%
Profit Margin	11.04%	11.12%	2.15%	2.77%	1.12%	0.36%
Free Cash Flow Margin	-3.84%	-2.36%	3.61%	5.64%	1.12%	-
EBITDA	270.29	193.03	36.75	36.47	17.92	16.29
EBITDA Margin	16.77%	17.16%	5.13%	5.18%	4.39%	4.68%
D&A For EBITDA	3.97	3.71	2.93	2.76	2.68	2.73
EBIT	266.32	189.32	33.82	33.71	15.24	13.56
EBIT Margin	16.52%	16.83%	4.72%	4.79%	3.74%	3.90%
Effective Tax Rate	28.73%	28.40%	28.27%	7.50%	-	-
Revenue as Reported	1,614	1,128	715.76	705.3	409.5	348.81

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