Blue Pebble 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	Sep '25 Sep 30, 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
Revenue	327.74	456.63	220.63	159.25	54.79	42.1
Revenue Growth (YoY)	1.57%	106.97%	38.54%	190.68%	30.12%	-5.62%
Cost of Revenue	206.79	301.96	120.56	99.77	29.79	23.71
Gross Profit	120.96	154.66	100.07	59.48	25	18.39
Selling, General & Admin	57.83	50.14	30.27	21.52	11.16	8.42
Other Operating Expenses	35.37	40.64	19.63	10.67	8.3	6.63
Operating Expenses	101.44	95.82	51.22	33.06	19.87	15.72
Operating Income	19.51	58.84	48.85	26.42	5.13	2.68
Interest Expense	-0.01	-0.01	-0.01	-	-0.05	-
Interest & Investment Income	8.84	8.84	1.11	0.25	0.03	-
Other Non Operating Income (Expenses)	-1	-	-	-0	-	-
EBT Excluding Unusual Items	27.35	67.67	49.95	26.67	5.11	2.68
Gain (Loss) on Sale of Assets	-	-	0.13	-	-	-
Pretax Income	27.35	67.67	50.08	26.67	5.11	2.68
Income Tax Expense	6.87	17.03	12.6	7.09	1.31	0.67
Net Income	20.47	50.64	37.47	19.58	3.81	2.01
Net Income to Common	20.47	50.64	37.47	19.58	3.81	2.01
Net Income Growth	-55.45%	35.14%	91.39%	414.56%	89.68%	-25.90%
Shares Outstanding (Basic)	4	4	3	3	3	3
Shares Outstanding (Diluted)	4	4	3	3	3	3
Shares Change (YoY)	15.40%	36.00%	-	-	-	0.10%
EPS (Basic)	5.01	12.41	12.49	6.53	1.27	0.67
EPS (Diluted)	5.01	12.41	12.49	6.53	1.27	0.67
EPS Growth	-61.41%	-0.64%	91.38%	414.56%	89.68%	-25.97%
Free Cash Flow	-84.9	-66.63	14.6	7.91	3.94	0.48
Free Cash Flow Per Share	-20.78	-16.33	4.87	2.64	1.31	0.16
Dividend Per Share	-	0.500	-	-	-	-
Gross Margin	36.91%	33.87%	45.36%	37.35%	45.63%	43.69%
Operating Margin	5.95%	12.89%	22.14%	16.59%	9.36%	6.36%
Profit Margin	6.25%	11.09%	16.98%	12.29%	6.94%	4.76%
Free Cash Flow Margin	-25.90%	-14.59%	6.62%	4.97%	7.19%	1.13%
EBITDA	27.76	63.89	50.18	27.29	5.54	3.35
EBITDA Margin	8.47%	13.99%	22.74%	17.14%	10.11%	7.96%
D&A For EBITDA	8.25	5.05	1.32	0.87	0.41	0.67
EBIT	19.51	58.84	48.85	26.42	5.13	2.68
EBIT Margin	5.95%	12.89%	22.14%	16.59%	9.36%	6.36%
Effective Tax Rate	25.13%	25.17%	25.17%	26.59%	25.54%	25.12%
Revenue as Reported	335.59	465.46	221.73	159.5	54.81	42.1
Advertising Expenses	-	2.1	1.79	0.12	0.06	0.18

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.