Indian Emulsifiers Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	1,012	666.76	411.8	176.83	-
Revenue Growth (YoY)	51.82%	61.91%	132.88%	-	-
Cost of Revenue	718.71	474.23	301.94	137.92	-
Gross Profit	293.55	192.53	109.85	38.91	-
Selling, General & Admin	12.39	8.94	5.18	9.98	0.04
Other Operating Expenses	77.26	35.69	26.06	20.98	0.07
Operating Expenses	111.9	61.51	43.06	33.04	0.11
Operating Income	181.65	131.01	66.8	5.86	-0.11
Interest Expense	-24.09	-20.48	-13.13	-3.31	-
Interest & Investment Income	-	0.38	0.04	-	-
Other Non Operating Income (Expenses)	6.58	-2.67	-7.33	-1.35	-
Pretax Income	164.14	108.24	46.37	1.2	-0.11
Income Tax Expense	31.15	20	7.43	0.77	-
Net Income	132.99	88.24	38.94	0.43	-0.11
Preferred Dividends & Other Adjustments	-	-	-0.12	-	-
Net Income to Common	132.99	88.24	39.07	0.43	-0.11
Net Income Growth	50.72%	126.57%	8935.68%	-	-
Shares Outstanding (Basic)	12	9	6	6	6
Shares Outstanding (Diluted)	14	9	8	8	6
Shares Change (YoY)	57.84%	10.71%	0.36%	34.94%	-
EPS (Basic)	11.40	9.79	6.50	0.07	-
EPS (Diluted)	9.35	9.79	4.80	0.05	-
EPS Growth	-4.51%	104.00%	9500.00%	-	-
Free Cash Flow	-391.68	-91.8	-39.26	-157.55	0.77
Free Cash Flow Per Share	-27.54	-10.19	-4.82	-19.43	0.13
Gross Margin	29.00%	28.88%	26.68%	22.00%	-
Operating Margin	17.95%	19.65%	16.22%	3.32%	-
Profit Margin	13.14%	13.23%	9.49%	0.24%	-
Free Cash Flow Margin	-38.69%	-13.77%	-9.53%	-89.10%	-
EBITDA	203.9	147.9	78.62	7.95	-
EBITDA Margin	20.14%	22.18%	19.09%	4.50%	-
D&A For EBITDA	22.25	16.88	11.82	2.09	-
EBIT	181.65	131.01	66.8	5.86	-0.11
EBIT Margin	17.95%	19.65%	16.22%	3.32%	-
Effective Tax Rate	18.98%	18.48%	16.02%	64.20%	-
Revenue as Reported	1,027	667.14	411.84	176.83	-

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.