CPS Shapers 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
Operating Revenue	296.38	308.57	360.23	368.15	266.84	143.91
Other Revenue	0.37	0.38	0.82	1.01	-	0
Revenue	296.75	308.95	361.05	369.16	266.84	143.91
Revenue Growth (YoY)	-5.68%	-14.43%	-2.20%	38.35%	85.41%	-
Cost of Revenue	122.72	119.42	129.95	151.38	130.89	54.64
Gross Profit	174.03	189.52	231.1	217.77	135.94	89.28
Selling, General & Admin	80.16	76.56	72.31	69.29	55.52	36.09
Other Operating Expenses	96.76	93.5	126.24	99.3	56.47	36.09
Operating Expenses	185.82	178.44	205.09	173.76	115.05	75.27
Operating Income	-11.8	11.08	26.01	44.01	20.9	14.01
Interest Expense	-8.8	-9.9	-13.66	-9.63	-8.45	-10.28
Interest & Investment Income	0.06	0.06	0.38	0.05	-	0.04
Currency Exchange Gain (Loss)	-	-	-	0.36	-	-
Other Non Operating Income (Expenses)	-0.6	-0.6	-1.59	-0.27	-0.11	-0.32
EBT Excluding Unusual Items	-21.13	0.65	11.14	34.52	12.34	3.45
Other Unusual Items	-	-	-	-	-	0.22
Pretax Income	-21.13	0.65	11.14	34.52	12.34	3.66
Income Tax Expense	-7.31	-1.03	3.75	9.91	-3.37	-0.14
Net Income	-13.82	1.68	7.39	24.61	15.71	3.81
Net Income to Common	-13.82	1.68	7.39	24.61	15.71	3.81
Net Income Growth	-	-77.30%	-69.97%	56.68%	312.77%	-
Shares Outstanding (Basic)	1	2	2	2	2	2
Shares Outstanding (Diluted)	1	2	2	2	2	2
Shares Change (YoY)	-	36.44%	6.67%	-	-	-
EPS (Basic)	-11.15	0.77	4.62	16.41	10.47	2.54
EPS (Diluted)	-11.15	0.77	4.62	16.41	10.47	2.54
EPS Growth	-	-83.36%	-71.85%	56.68%	312.77%	-
Free Cash Flow	-35.64	-39.17	-53.02	-1.64	9.08	9.55
Free Cash Flow Per Share	-28.76	-17.94	-33.13	-1.09	6.05	6.37
Gross Margin	58.65%	61.35%	64.01%	58.99%	50.95%	62.03%
Operating Margin	-3.98%	3.59%	7.21%	11.92%	7.83%	9.74%
Profit Margin	-4.66%	0.54%	2.05%	6.67%	5.89%	2.64%
Free Cash Flow Margin	-12.01%	-12.68%	-14.68%	-0.44%	3.40%	6.64%
EBITDA	-3.03	19.32	32.44	49.06	23.79	17.1
EBITDA Margin	-1.02%	6.25%	8.98%	13.29%	8.92%	11.88%
D&A For EBITDA	8.76	8.23	6.42	5.05	2.89	3.09
EBIT	-11.8	11.08	26.01	44.01	20.9	14.01
EBIT Margin	-3.98%	3.59%	7.21%	11.92%	7.83%	9.74%
Effective Tax Rate	-	-	33.64%	28.72%	-	-
Revenue as Reported	296.86	309.06	361.78	369.62	266.88	144.17

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