Danish Power 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
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
Revenue	4,736	4,267	3,325	1,887	1,486
Revenue Growth (YoY)	150.97%	28.34%	76.19%	26.96%	-
Cost of Revenue	3,386	3,016	2,465	1,510	1,228
Gross Profit	1,350	1,251	859.97	376.83	258.24
Selling, General & Admin	282.72	251.98	195.61	114.03	92.03
Other Operating Expenses	134.97	161.75	102.91	85.55	61.74
Operating Expenses	466.24	462.33	331.7	217.12	162
Operating Income	883.69	789.04	528.27	159.7	96.24
Interest Expense	-	-20.13	-13.86	-21.09	-21.32
Interest & Investment Income	55.94	52.68	10.75	3.41	4.23
Currency Exchange Gain (Loss)	-	-	-	-10.74	6.16
Other Non Operating Income (Expenses)	-43.17	-43.17	-21.46	-13.01	-9.37
EBT Excluding Unusual Items	896.45	778.42	503.7	118.27	75.95
Gain (Loss) on Sale of Assets	0.07	0.07	0.77	-0.67	-
Pretax Income	896.52	778.49	504.47	118.68	76.41
Income Tax Expense	230.1	202.58	127.27	31.96	20.49
Net Income	666.42	575.91	377.2	86.72	55.92
Net Income to Common	666.42	575.91	377.2	86.72	55.92
Net Income Growth	668.48%	52.68%	334.96%	55.08%	-
Shares Outstanding (Basic)	18	17	14	2	2
Shares Outstanding (Diluted)	18	17	14	2	2
Shares Change (YoY)	1016.65%	15.07%	800.00%	-	-
EPS (Basic)	37.08	34.55	26.04	53.89	34.75
EPS (Diluted)	37.08	34.55	26.04	53.89	34.75
EPS Growth	-31.19%	32.68%	-51.68%	55.08%	-
Free Cash Flow	-525.65	-645.22	177.34	60.62	-1.84
Free Cash Flow Per Share	-29.25	-38.71	12.24	37.67	-1.14
Dividend Per Share	-	1.500	-	-	-
Gross Margin	28.51%	29.33%	25.87%	19.97%	17.37%
Operating Margin	18.66%	18.49%	15.89%	8.46%	6.48%
Profit Margin	14.07%	13.50%	11.34%	4.60%	3.76%
Free Cash Flow Margin	-11.10%	-15.12%	5.33%	3.21%	-0.12%
EBITDA	930.49	835.89	561.45	176.33	104.47
EBITDA Margin	19.65%	19.59%	16.89%	9.34%	7.03%
D&A For EBITDA	46.81	46.85	33.19	16.63	8.22
EBIT	883.69	789.04	528.27	159.7	96.24
EBIT Margin	18.66%	18.49%	15.89%	8.46%	6.48%
Effective Tax Rate	25.67%	26.02%	25.23%	26.93%	26.81%
Revenue as Reported	4,838	4,330	3,346	1,891	1,497
Advertising Expenses	-	-	-	1.96	0.66

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