Ellenbarrie Industrial Gases Limited (NSE:ELLEN)

NSE:ELLEN Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	3,125	2,695	2,051	2,446	1,752
Revenue	3,125	2,695	2,051	2,446	1,752
Revenue Growth (YoY)	15.96%	31.38%	-16.14%	39.64%	-40.40%
Cost of Revenue	1,148	1,346	1,030	1,001	210.3
Gross Profit	1,977	1,349	1,021	1,445	1,541
Selling, General & Admin	229.93	162.86	144.52	130.37	120.7
Other Operating Expenses	628.67	524.49	477.22	478.67	944.6
Operating Expenses	1,087	833.86	798.73	755.34	1,211
Operating Income	890.2	515.17	222.09	689.31	330.5
Interest Expense	-166.38	-71.39	-23.83	-13.17	-103.8
Interest & Investment Income	289.03	153.32	84.58	49.46	22.2
Currency Exchange Gain (Loss)	9.01	8.77	5.91	-26.56	2.5
Other Non Operating Income (Expenses)	11.89	-8.86	-9.03	-2.46	-0.1
EBT Excluding Unusual Items	1,034	597.01	279.72	696.58	251.3
Gain (Loss) on Sale of Investments	39.69	41.43	88.61	34.35	17.9
Gain (Loss) on Sale of Assets	-0.04	3.74	3.68	14.26	4.5
Other Unusual Items	4.85	-	0.63	103.9	-
Pretax Income	1,078	642.18	372.64	849.09	274.7
Income Tax Expense	245.36	189.29	91.22	177.54	34.2
Net Income	832.89	452.89	281.42	671.55	240.5
Net Income to Common	832.89	452.89	281.42	671.55	240.5
Net Income Growth	83.91%	60.93%	-58.09%	179.23%	-73.10%
Shares Outstanding (Basic)	131	131	131	131	131
Shares Outstanding (Diluted)	131	131	131	131	131
EPS (Basic)	6.36	3.46	2.15	5.13	1.84
EPS (Diluted)	6.36	3.46	2.15	5.13	1.84
EPS Growth	83.88%	60.93%	-58.09%	179.27%	-73.11%
Free Cash Flow	-649.46	-432.57	-561.97	143.01	540.6
Free Cash Flow Per Share	-4.96	-3.30	-4.29	1.09	4.13
Gross Margin	63.28%	50.06%	49.77%	59.07%	87.99%
Operating Margin	28.49%	19.12%	10.83%	28.18%	18.87%
Profit Margin	26.65%	16.81%	13.72%	27.46%	13.73%
Free Cash Flow Margin	-20.78%	-16.05%	-27.40%	5.85%	30.86%
EBITDA	1,090	605.62	326.78	796.9	459.4
EBITDA Margin	34.89%	22.47%	15.93%	32.58%	26.23%
D&A For EBITDA	200.04	90.45	104.69	107.59	128.9
EBIT	890.2	515.17	222.09	689.31	330.5
EBIT Margin	28.49%	19.12%	10.83%	28.18%	18.87%
Effective Tax Rate	22.75%	29.48%	24.48%	20.91%	12.45%
Revenue as Reported	3,484	2,902	2,237	-	1,797

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