LUX:INITL 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
Operating Revenue	-2.97	2.07	25.03	14.29	12.3	4.47
Other Revenue	207.23	163.69	339.85	156.73	76.42	106.03
Revenue	204.26	165.76	364.88	171.02	88.73	110.5
Revenue Growth (YoY)	-48.26%	-54.57%	113.36%	92.74%	-19.70%	-24.26%
Cost of Revenue	0.5	3.71	22.27	-428.96	-7.28	20.33
Gross Profit	203.76	162.05	342.6	599.98	96.01	90.17
Selling, General & Admin	41.41	32.83	27.47	17.55	16.35	13.51
Other Operating Expenses	56.28	57.61	41.57	22.51	25.04	22.24
Operating Expenses	117.76	112.83	82.56	49.78	51.15	42.78
Operating Income	86	49.22	260.05	550.21	44.86	47.39
Interest Expense	-4.38	-4.07	-5.65	-1.39	-2.34	-1.31
Interest & Investment Income	-	-	0.08	0.63	1.36	1.38
Earnings From Equity Investments	-	-	20.79	58.01	-403.63	-453.78
Other Non Operating Income (Expenses)	-0	0	5	-50.46	-0.45	-
EBT Excluding Unusual Items	81.62	45.15	280.27	556.99	-360.19	-406.31
Gain (Loss) on Sale of Investments	5	1	277.92	-35	-	-61.83
Gain (Loss) on Sale of Assets	-	-	0.43	0	-0	0.49
Asset Writedown	-	-	-	-	-0	-
Other Unusual Items	5	5	205.16	-	716.51	-
Pretax Income	91.62	51.15	763.78	521.99	356.31	-467.65
Income Tax Expense	19.77	7.72	51.46	81.5	1.72	0.21
Earnings From Continuing Operations	71.85	43.43	712.31	440.49	354.6	-467.86
Minority Interest in Earnings	-16.39	-3.38	-63.7	8.96	-30.19	47.38
Net Income	55.46	40.05	648.62	449.45	324.41	-420.49
Net Income to Common	55.46	40.05	648.62	449.45	324.41	-420.49
Net Income Growth	-84.93%	-93.83%	44.31%	38.54%	-	-
Shares Outstanding (Basic)	23	23	23	23	23	23
Shares Outstanding (Diluted)	23	23	23	23	23	23
Shares Change (YoY)	0.09%	-	-	-	-	-
EPS (Basic)	2.46	1.78	28.77	19.93	14.39	-18.65
EPS (Diluted)	2.46	1.78	28.77	19.93	14.39	-18.65
EPS Growth	-84.94%	-93.83%	44.31%	38.54%	-	-
Free Cash Flow	-	-1,419	-454.5	2,767	-2,244	-26.25
Free Cash Flow Per Share	-	-62.94	-20.16	122.73	-99.51	-1.16
Gross Margin	99.76%	97.76%	93.90%	350.83%	108.21%	81.61%
Operating Margin	42.10%	29.70%	71.27%	321.73%	50.56%	42.89%
Profit Margin	27.15%	24.16%	177.76%	262.81%	365.63%	-380.53%
Free Cash Flow Margin	-	-856.13%	-124.56%	1618.14%	-2528.88%	-23.75%
EBITDA	104.88	61.21	262.85	552.41	47.16	49.74
EBITDA Margin	51.35%	36.93%	72.04%	323.02%	53.15%	45.02%
D&A For EBITDA	18.88	11.99	2.8	2.21	2.3	2.35
EBIT	86	49.22	260.05	550.21	44.86	47.39
EBIT Margin	42.10%	29.70%	71.27%	321.73%	50.56%	42.89%
Effective Tax Rate	21.58%	15.09%	6.74%	15.61%	0.48%	-
Revenue as Reported	211.53	173.03	369.03	177.48	90.09	112.43
Advertising Expenses	-	1.93	0.41	0.62	0.21	0.35

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.