Basilic Fly Studio 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
Revenue	3,041	1,027	786.67	251.58	172.71
Revenue Growth (YoY)	196.18%	30.51%	212.69%	45.67%	-
Cost of Revenue	0.5	-	183.74	96.87	81.82
Gross Profit	3,040	1,027	602.94	154.72	90.89
Selling, General & Admin	2,009	294.5	210.13	136.27	70.71
Other Operating Expenses	383.6	241.5	8.01	2.73	6.78
Operating Expenses	2,455	546.5	223.75	141.82	80.89
Operating Income	585.9	480.2	379.19	12.89	10
Interest Expense	-39.1	-4.9	-6.85	-0.85	-1.83
Interest & Investment Income	6.6	23.9	2.84	1.29	-
Currency Exchange Gain (Loss)	12.4	7.3	1.43	-0.03	-
Other Non Operating Income (Expenses)	-1.4	-0.3	-0.91	-	0.39
EBT Excluding Unusual Items	564.4	506.2	375.69	13.31	8.55
Asset Writedown	-	-	-0.66	-	-
Other Unusual Items	-40.3	-	-	-	-
Pretax Income	524.1	506.2	375.03	13.31	8.55
Income Tax Expense	68.1	140.6	96.02	4.17	1.94
Earnings From Continuing Operations	456	365.6	279.01	9.14	6.61
Minority Interest in Earnings	-81.7	-0.2	-1.61	-0.13	-
Net Income	374.3	365.4	277.4	9.01	6.61
Net Income to Common	374.3	365.4	277.4	9.01	6.61
Net Income Growth	2.44%	31.72%	2978.84%	36.35%	-
Shares Outstanding (Basic)	23	20	17	17	17
Shares Outstanding (Diluted)	23	20	17	17	17
Shares Change (YoY)	13.58%	20.36%	-	0.02%	-
EPS (Basic)	16.11	17.86	16.32	0.53	0.39
EPS (Diluted)	16.11	17.86	16.32	0.53	0.39
EPS Growth	-9.81%	9.44%	2978.84%	36.32%	-
Free Cash Flow	-895.6	-285.5	96.28	0.72	-
Free Cash Flow Per Share	-38.54	-13.95	5.66	0.04	-
Gross Margin	99.98%	100.00%	76.64%	61.50%	52.62%
Operating Margin	19.27%	46.77%	48.20%	5.12%	5.79%
Profit Margin	12.31%	35.59%	35.26%	3.58%	3.83%
Free Cash Flow Margin	-29.45%	-27.81%	12.24%	0.29%	-
EBITDA	647.8	490.7	384.8	15.72	13.39
EBITDA Margin	21.30%	47.79%	48.91%	6.25%	7.75%
D&A For EBITDA	61.9	10.5	5.6	2.83	3.4
EBIT	585.9	480.2	379.19	12.89	10
EBIT Margin	19.27%	46.77%	48.20%	5.12%	5.79%
Effective Tax Rate	12.99%	27.78%	25.60%	31.33%	22.69%
Revenue as Reported	3,061	1,058	790.94	252.88	173.09
Advertising Expenses	4.1	4.1	0.56	0.22	-

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