Digilogic Systems 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	720.6	515.59	559.62	401.49	200.43
Other Revenue	-	-	-	0	-
Revenue	720.6	515.59	559.62	401.5	200.43
Revenue Growth (YoY)	39.76%	-7.87%	39.38%	100.32%	7.17%
Cost of Revenue	452.26	353.43	404.19	292.01	124.57
Gross Profit	268.34	162.17	155.44	109.49	75.86
Selling, General & Admin	87.48	73.12	54.34	39.86	34.98
Other Operating Expenses	45.88	32.32	45.42	29.7	12.34
Operating Expenses	150.42	118.26	114.76	84.95	57.41
Operating Income	117.92	43.91	40.68	24.54	18.45
Interest Expense	-10.34	-11.1	-9.62	-8.32	-8.19
Interest & Investment Income	1.28	0.87	0.74	0.64	0.8
Currency Exchange Gain (Loss)	0.05	0.36	0.79	0.23	0.05
Other Non Operating Income (Expenses)	-4.01	-1.77	-2.61	-1.64	-1.02
EBT Excluding Unusual Items	104.9	32.27	29.98	15.46	10.08
Gain (Loss) on Sale of Assets	0.01	0.31	-	0.84	-0.03
Pretax Income	104.91	32.58	29.98	16.3	10.05
Income Tax Expense	27.26	8.31	8.19	4.63	2.71
Net Income	77.65	24.27	21.79	11.67	7.35
Net Income to Common	77.65	24.27	21.79	11.67	7.35
Net Income Growth	219.93%	11.37%	86.76%	58.86%	-9.83%
Shares Outstanding (Basic)	21	10	10	10	2
Shares Outstanding (Diluted)	21	10	10	10	2
Shares Change (YoY)	108.64%	-	-	400.00%	-
EPS (Basic)	3.72	2.43	2.18	1.17	3.67
EPS (Diluted)	3.72	2.43	2.18	1.17	3.67
EPS Growth	53.27%	11.37%	86.90%	-68.25%	-9.83%
Free Cash Flow	-127.22	18.74	-10.82	32.24	-18.08
Free Cash Flow Per Share	-6.10	1.87	-1.08	3.22	-9.04
Gross Margin	37.24%	31.45%	27.77%	27.27%	37.85%
Operating Margin	16.36%	8.52%	7.27%	6.11%	9.20%
Profit Margin	10.78%	4.71%	3.89%	2.91%	3.67%
Free Cash Flow Margin	-17.66%	3.64%	-1.93%	8.03%	-9.02%
EBITDA	134.88	56.72	55.68	39.93	28.54
EBITDA Margin	18.72%	11.00%	9.95%	9.95%	14.24%
D&A For EBITDA	16.96	12.82	15	15.39	10.09
EBIT	117.92	43.91	40.68	24.54	18.45
EBIT Margin	16.36%	8.52%	7.27%	6.11%	9.20%
Effective Tax Rate	25.99%	25.50%	27.31%	28.40%	26.92%
Revenue as Reported	721.93	517.13	561.16	403.21	201.28
Advertising Expenses	2.01	2.41	0.85	0.19	0.02

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