Kody Technolab 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
Operating Revenue	634.58	717.72	224.57	109.52	38.4	24.82
Other Revenue	0	0	-	-	-	-
Revenue	634.58	717.72	224.57	109.52	38.4	24.82
Revenue Growth (YoY)	11.96%	219.60%	105.04%	185.21%	54.75%	-
Cost of Revenue	316.94	324	107.9	50.37	27.73	22.35
Gross Profit	317.64	393.72	116.67	59.16	10.67	2.47
Selling, General & Admin	24.95	24.95	15.79	2.61	2.44	2.32
Other Operating Expenses	87.93	116.28	26.2	11.85	1.3	0.55
Operating Expenses	135.88	155.3	45.97	15.41	4.74	3.56
Operating Income	181.77	238.42	70.71	43.74	5.93	-1.09
Interest Expense	-11.24	-9.41	-6.27	-2.28	-	-
Interest & Investment Income	11.09	11.09	0.83	0.01	0.02	0
Currency Exchange Gain (Loss)	0.39	0.39	-0.08	0.02	-0.08	-0.05
Other Non Operating Income (Expenses)	-0.17	-0.17	-0.13	-0.28	-0	-
Pretax Income	170.68	240.32	65.05	41.22	5.87	-1.14
Income Tax Expense	51.69	64.1	16.17	12.03	-0.34	-0.06
Net Income	118.98	176.22	48.89	29.19	6.21	-1.08
Net Income to Common	118.98	176.22	48.89	29.19	6.21	-1.08
Net Income Growth	-16.72%	260.47%	67.50%	369.77%	-	-
Shares Outstanding (Basic)	13	13	13	7	1	1
Shares Outstanding (Diluted)	14	14	13	7	1	1
Shares Change (YoY)	5.09%	10.92%	84.53%	851.14%	-	-
EPS (Basic)	9.33	13.82	3.83	4.22	8.55	-1.49
EPS (Diluted)	8.42	12.46	3.83	4.22	8.55	-1.49
EPS Growth	-20.78%	224.90%	-9.23%	-50.60%	-	-
Free Cash Flow	-70.55	-139.61	-126.66	-85.56	-0.4	0.72
Free Cash Flow Per Share	-4.99	-9.87	-9.94	-12.38	-0.55	0.98
Gross Margin	50.06%	54.86%	51.95%	54.01%	27.78%	9.95%
Operating Margin	28.64%	33.22%	31.49%	39.94%	15.45%	-4.41%
Profit Margin	18.75%	24.55%	21.77%	26.65%	16.18%	-4.35%
Free Cash Flow Margin	-11.12%	-19.45%	-56.40%	-78.12%	-1.04%	2.88%
EBITDA	204.76	252.48	74.68	44.7	6.92	-0.4
EBITDA Margin	32.27%	35.18%	33.25%	40.81%	18.03%	-1.62%
D&A For EBITDA	23	14.06	3.97	0.96	0.99	0.69
EBIT	181.77	238.42	70.71	43.74	5.93	-1.09
EBIT Margin	28.64%	33.22%	31.49%	39.94%	15.45%	-4.40%
Effective Tax Rate	30.29%	26.67%	24.85%	29.19%	-	-
Revenue as Reported	646.96	730.23	232.35	110.91	38.42	24.82
Advertising Expenses	-	-	-	-	0.01	0.09

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