Jayaswal Neco Industries Limited (NSE:JAYNECOIND)

VMware Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	62,115	59,997	59,336	63,429	59,585	37,050
Other Revenue	-	-	10.21	6.69	13.05	15.53
Revenue	62,115	59,997	59,346	63,435	59,599	37,066
Revenue Growth (YoY)	5.16%	1.10%	-6.45%	6.44%	60.79%	2.04%
Cost of Revenue	25,211	26,089	25,901	35,190	29,699	19,803
Gross Profit	36,904	33,908	33,444	28,245	29,900	17,263
Selling, General & Admin	3,261	3,278	3,402	2,898	2,660	2,311
Other Operating Expenses	22,748	21,233	19,757	17,300	14,216	8,823
Operating Expenses	28,955	27,378	25,816	22,852	19,484	13,799
Operating Income	7,950	6,530	7,628	5,393	10,415	3,464
Interest Expense	-5,383	-5,624	-4,654	-4,507	-4,567	-9,047
Interest & Investment Income	-	-	74.42	87.73	47.43	24.78
Currency Exchange Gain (Loss)	-	-	-4.94	-151.12	-5.15	7.11
Other Non Operating Income (Expenses)	128.1	126.3	-20.7	8.26	-16.63	-38.11
EBT Excluding Unusual Items	2,695	1,032	3,023	831.02	5,874	-5,589
Gain (Loss) on Sale of Assets	-	-	76.4	54.17	-9.98	0
Asset Writedown	-	-	-	-32.3	-	-0.4
Other Unusual Items	-	-	-188.61	-511.89	17,245	-
Pretax Income	2,695	1,032	2,910	341	23,109	-5,589
Income Tax Expense	321.2	-94.8	810.57	-1,928	635.67	-6.52
Net Income	2,374	1,127	2,100	2,269	22,473	-5,583
Net Income to Common	2,374	1,127	2,100	2,269	22,473	-5,583
Net Income Growth	57.51%	-46.34%	-7.45%	-89.91%	-	-
Shares Outstanding (Basic)	974	971	971	971	791	639
Shares Outstanding (Diluted)	974	971	971	971	971	639
Shares Change (YoY)	0.81%	0.04%	-	-	52.04%	-
EPS (Basic)	2.44	1.16	2.16	2.34	28.40	-8.74
EPS (Diluted)	2.44	1.16	2.16	2.34	23.57	-8.74
EPS Growth	56.24%	-46.30%	-7.55%	-90.09%	-	-
Free Cash Flow	-	11,444	4,906	6,729	8,300	4,300
Free Cash Flow Per Share	-	11.78	5.05	6.93	8.55	6.73
Gross Margin	59.41%	56.52%	56.35%	44.53%	50.17%	46.58%
Operating Margin	12.80%	10.88%	12.85%	8.50%	17.48%	9.35%
Profit Margin	3.82%	1.88%	3.54%	3.58%	37.71%	-15.06%
Free Cash Flow Margin	-	19.07%	8.27%	10.61%	13.93%	11.60%
EBITDA	10,875	9,397	10,264	8,035	13,023	6,131
EBITDA Margin	17.51%	15.66%	17.29%	12.67%	21.85%	16.54%
D&A For EBITDA	2,925	2,867	2,635	2,642	2,608	2,667
EBIT	7,950	6,530	7,628	5,393	10,415	3,464
EBIT Margin	12.80%	10.88%	12.85%	8.50%	17.48%	9.35%
Effective Tax Rate	11.92%	-	27.85%	-	2.75%	-
Revenue as Reported	62,243	60,124	59,520	63,649	59,648	37,114
Advertising Expenses	-	-	12.95	8.96	6.57	6.41

Updated Jan 23, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.