Vista Outdoor 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
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Operating Revenue	5,904	5,522	5,497	4,872
Other Revenue	40.54	20.5	18.72	18.12
Revenue	5,945	5,543	5,515	4,890
Revenue Growth (YoY)	7.25%	0.50%	12.78%	-
Cost of Revenue	4,146	3,973	4,106	3,624
Gross Profit	1,798	1,570	1,409	1,267
Selling, General & Admin	460.58	518.5	454.82	403.82
Other Operating Expenses	654.49	442	414.34	370.56
Operating Expenses	1,221	1,064	965.3	860.39
Operating Income	577.41	506.31	443.8	406.25
Interest Expense	-145.2	-123.55	-109.43	-53.64
Interest & Investment Income	-	9.93	2.17	2.27
Currency Exchange Gain (Loss)	-	10.3	-28.02	6.35
Other Non Operating Income (Expenses)	-	-5.93	-7.02	-6.67
EBT Excluding Unusual Items	432.21	397.06	301.5	354.56
Gain (Loss) on Sale of Investments	-	-	-	0.97
Other Unusual Items	13.49	-36.65	1.63	0.78
Pretax Income	445.7	360.41	303.13	356.31
Income Tax Expense	130.98	78.08	78.9	92.68
Net Income	314.72	282.33	224.23	263.63
Net Income to Common	314.72	282.33	224.23	263.63
Net Income Growth	11.47%	25.91%	-14.95%	-
Shares Outstanding (Basic)	45	24	24	24
Shares Outstanding (Diluted)	45	24	24	24
Shares Change (YoY)	90.62%	-	-	-
EPS (Basic)	7.02	12.00	9.53	11.21
EPS (Diluted)	7.02	12.00	9.53	11.21
EPS Growth	-41.52%	25.91%	-14.95%	-
Free Cash Flow	-569.36	284.92	-771.71	-202.11
Free Cash Flow Per Share	-12.70	12.12	-32.81	-8.59
Gross Margin	30.25%	28.32%	25.55%	25.90%
Operating Margin	9.71%	9.13%	8.05%	8.31%
Profit Margin	5.29%	5.09%	4.07%	5.39%
Free Cash Flow Margin	-9.58%	5.14%	-13.99%	-4.13%
EBITDA	683.37	592.46	522.05	475.22
EBITDA Margin	11.49%	10.69%	9.47%	9.72%
D&A For EBITDA	105.96	86.15	78.25	68.97
EBIT	577.41	506.31	443.8	406.25
EBIT Margin	9.71%	9.13%	8.05%	8.31%
Effective Tax Rate	29.39%	21.66%	26.03%	26.01%
Revenue as Reported	5,945	5,558	5,522	4,902
Advertising Expenses	-	129.6	105.61	105.79

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