Aqylon Nexus 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	108	61.05	27.6	-	-	-
Revenue	108	61.05	27.6	-	-	-
Revenue Growth (YoY)	50.74%	121.20%	-	-	-	-
Cost of Revenue	77.78	24.31	32.67	0.34	0.5	0.8
Gross Profit	30.23	36.74	-5.07	-0.34	-0.5	-0.8
Selling, General & Admin	3.36	3.36	0.29	0.3	0.3	0.28
Other Operating Expenses	17.81	26.8	18.24	7.82	7.6	7.38
Operating Expenses	22.28	31.63	205.84	212.33	212.11	212.23
Operating Income	7.95	5.11	-210.91	-212.67	-212.61	-213.03
Interest Expense	-23.21	-	-	-	-	-32.1
Interest & Investment Income	-	-	-	0	-	0.36
Other Non Operating Income (Expenses)	308.08	-0.64	-0.05	-0	-0	-4.57
EBT Excluding Unusual Items	292.82	4.47	-210.97	-212.66	-212.62	-249.33
Other Unusual Items	-154.36	-228.43	-	-	-	-
Pretax Income	138.47	-223.96	-210.97	-212.66	-212.62	-249.33
Income Tax Expense	-0.06	-0.06	2.53	-	-0.17	0.49
Earnings From Continuing Operations	138.52	-223.9	-213.49	-212.66	-212.45	-249.83
Net Income to Company	138.52	-223.9	-213.49	-212.66	-212.45	-249.83
Minority Interest in Earnings	0.07	0.07	0.84	-	-	0.17
Net Income	138.59	-223.83	-212.66	-212.66	-212.45	-249.66
Net Income to Common	138.59	-223.83	-212.66	-212.66	-212.45	-249.66
Shares Outstanding (Basic)	254	254	254	3	3	3
Shares Outstanding (Diluted)	254	254	254	3	3	3
Shares Change (YoY)	25.30%	-	7160.96%	-	-	-
EPS (Basic)	0.55	-0.88	-0.84	-60.86	-60.80	-71.44
EPS (Diluted)	0.55	-0.88	-0.84	-60.86	-60.80	-71.44
Free Cash Flow	-	58.15	-107.21	1.31	-2.24	-2.67
Free Cash Flow Per Share	-	0.23	-0.42	0.37	-0.64	-0.76
Gross Margin	27.99%	60.18%	-18.38%	-	-	-
Operating Margin	7.36%	8.37%	-764.18%	-	-	-
Profit Margin	128.32%	-366.62%	-770.50%	-	-	-
Free Cash Flow Margin	-	95.24%	-388.45%	-	-	-
EBITDA	-129.94	6.59	-23.6	-8.46	-8.41	-8.46
EBITDA Margin	-120.31%	10.80%	-85.51%	-	-	-
D&A For EBITDA	-137.89	1.48	187.31	204.21	204.21	204.57
EBIT	7.95	5.11	-210.91	-212.67	-212.61	-213.03
EBIT Margin	7.36%	8.37%	-	-	-	-
Revenue as Reported	113.45	63.94	32.59	0	-	3.13
Advertising Expenses	-	3.36	0.29	0.3	0.3	0.28

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