Amagi Media Labs Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Operating Revenue	15,056	11,626	8,792	6,806	4,344
Other Revenue	645.37	-	-	-	-
Revenue	15,701	11,626	8,792	6,806	4,344
Revenue Growth (YoY)	35.05%	32.25%	29.18%	56.68%	96.40%
Cost of Revenue	7,773	6,998	6,673	6,028	7,310
Gross Profit	7,928	4,629	2,119	777.5	-2,966
Selling, General & Admin	-	320.2	293.28	241.06	-
Other Operating Expenses	6,779	-	-	-	-
Operating Expenses	6,995	489.39	457.24	330.1	-
Operating Income	933.01	4,139	1,661	447.4	-2,966
Interest Expense	-60.45	-34	-43.97	-26.67	-
Interest & Investment Income	-	455.21	501.14	179.81	-
Currency Exchange Gain (Loss)	-	23.55	-30.99	65.38	-
Other Non Operating Income (Expenses)	-	-5,191	-4,431	-3,991	-
EBT Excluding Unusual Items	872.56	-607.03	-2,344	-3,325	-2,966
Impairment of Goodwill	-	-	-83.23	-	-
Gain (Loss) on Sale of Investments	-	91.64	112.96	175.99	-
Asset Writedown	-	-	-55.53	-	-
Pretax Income	872.56	-515.39	-2,369	-3,149	-2,966
Income Tax Expense	155.83	171.75	80.58	63.98	159.08
Net Income	716.73	-687.14	-2,450	-3,213	-3,125
Net Income to Common	716.73	-687.14	-2,450	-3,213	-3,125
Shares Outstanding (Basic)	208	34	-	-	-
Shares Outstanding (Diluted)	209	34	-	-	-
Shares Change (YoY)	511.70%	-	-	-	-
EPS (Basic)	3.44	-20.12	-	-	-
EPS (Diluted)	3.43	-20.12	-	-	-
Free Cash Flow	-324.54	294.18	-1,910	-2,667	-
Free Cash Flow Per Share	-1.55	8.61	-	-	-
Gross Margin	50.50%	39.81%	24.10%	11.42%	-68.29%
Operating Margin	5.94%	35.60%	18.90%	6.57%	-68.29%
Profit Margin	4.57%	-5.91%	-27.87%	-47.21%	-71.95%
Free Cash Flow Margin	-2.07%	2.53%	-21.73%	-39.18%	-
EBITDA	1,149	4,240	1,752	495.15	-
EBITDA Margin	7.32%	36.47%	19.92%	7.28%	-
D&A For EBITDA	215.96	100.43	90.32	47.75	-
EBIT	933.01	4,139	1,661	447.4	-2,966
EBIT Margin	5.94%	35.60%	18.90%	6.57%	-68.29%
Effective Tax Rate	17.86%	-	-	-	-
Revenue as Reported	15,701	12,233	9,422	7,247	-

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