Identical Brains Studios 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	235.93	254.78	200.88	80.43	38.93	28.62
Revenue Growth (YoY)	-	26.83%	149.76%	106.60%	36.02%	-20.89%
Cost of Revenue	147.36	157.76	87.95	40.26	18.03	0.08
Gross Profit	88.57	97.03	112.93	40.17	20.9	28.54
Selling, General & Admin	19.26	19.71	28.72	13.6	12.05	6.2
Other Operating Expenses	20.33	12.85	8.16	3.38	1.82	17.46
Operating Expenses	50.56	44.28	40.88	18.17	14.09	23.71
Operating Income	38.01	52.74	72.06	22	6.82	4.82
Interest Expense	-0.13	-0.15	-0.15	-0.03	-0.04	-
Interest & Investment Income	1.53	1.53	1.7	0.4	0.15	0.02
Currency Exchange Gain (Loss)	0.11	0.11	0.06	-0.01	-	-
Other Non Operating Income (Expenses)	-0.04	-0.04	-0.05	-	-	-
Pretax Income	39.47	54.19	73.61	22.36	6.93	4.85
Income Tax Expense	10.33	14.68	20.24	6.23	1.83	1.28
Net Income	29.15	39.51	53.38	16.13	5.1	3.56
Net Income to Common	29.15	39.51	53.38	16.13	5.1	3.56
Net Income Growth	-	-25.98%	230.95%	216.17%	43.18%	-11.27%
Shares Outstanding (Basic)	17	14	7	10	10	9
Shares Outstanding (Diluted)	17	14	7	10	10	9
Shares Change (YoY)	-	102.90%	-33.21%	-	15.55%	-
EPS (Basic)	1.75	2.82	7.74	1.56	0.49	0.40
EPS (Diluted)	1.75	2.82	7.74	1.56	0.49	0.40
EPS Growth	-	-63.52%	395.87%	218.37%	22.96%	-11.27%
Free Cash Flow	-114.65	-120.46	-10.21	19.22	-1.56	-
Free Cash Flow Per Share	-6.88	-8.60	-1.48	1.86	-0.15	-
Gross Margin	37.54%	38.08%	56.22%	49.95%	53.70%	99.71%
Operating Margin	16.11%	20.70%	35.87%	27.35%	17.51%	16.85%
Profit Margin	12.35%	15.51%	26.57%	20.05%	13.10%	12.45%
Free Cash Flow Margin	-48.60%	-47.28%	-5.08%	23.89%	-4.01%	-
EBITDA	48.22	57.15	75.35	22.54	7.02	4.88
EBITDA Margin	20.44%	22.43%	37.51%	28.02%	18.03%	17.04%
D&A For EBITDA	10.21	4.41	3.29	0.54	0.2	0.05
EBIT	38.01	52.74	72.06	22	6.82	4.82
EBIT Margin	16.11%	20.70%	35.87%	27.35%	17.51%	16.85%
Effective Tax Rate	26.16%	27.09%	27.49%	27.86%	26.35%	26.50%
Revenue as Reported	238.54	256.31	202.64	80.83	39.08	28.64
Advertising Expenses	-	0.78	6.4	0.24	0.14	0.06

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