NSE:MEDIASSIST 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	2019 - 2021
Period Ending	Jun '25 Jun 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	2019 - 2021
Revenue	7,462	7,233	6,347	5,049	3,938	3,227	Upgrade
Revenue Growth (YoY)	12.78%	13.96%	25.70%	28.22%	22.02%	1.30%	Upgrade
Cost of Revenue	3,147	3,059	2,785	2,136	1,696	1,514	Upgrade
Gross Profit	4,315	4,175	3,562	2,914	2,242	1,713	Upgrade
Selling, General & Admin	-	-	287.73	198.11	88.91	21.37	Upgrade
Other Operating Expenses	2,706	2,633	1,939	1,515	1,232	872.9	Upgrade
Operating Expenses	3,268	3,191	2,657	1,981	1,605	1,271	Upgrade
Operating Income	1,047	983.29	904.92	932.5	637.49	442.19	Upgrade
Interest Expense	-134.25	-102.99	-31.18	-29.25	-28.71	-56.74	Upgrade
Interest & Investment Income	-	-	108.28	41.68	31.29	130.34	Upgrade
Currency Exchange Gain (Loss)	-	-	-2.64	-1.97	-	-	Upgrade
Other Non Operating Income (Expenses)	259.6	237.57	48.54	14.8	21.66	27.54	Upgrade
EBT Excluding Unusual Items	1,173	1,118	1,028	957.76	661.73	543.33	Upgrade
Gain (Loss) on Sale of Investments	-	-	22.39	72.76	58.69	67.08	Upgrade
Gain (Loss) on Sale of Assets	-	-	-	-4.76	60.33	-	Upgrade
Other Unusual Items	-	-	-206.44	10.33	26.11	-	Upgrade
Pretax Income	1,173	1,118	843.87	1,036	806.86	610.41	Upgrade
Income Tax Expense	220.93	201.86	130.92	283.01	172.2	230.35	Upgrade
Earnings From Continuing Operations	951.62	916.01	712.95	753.08	634.66	380.06	Upgrade
Earnings From Discontinued Operations	0.42	-0.83	-21.13	-12.66	7.51	-117.31	Upgrade
Net Income to Company	952.04	915.18	691.82	740.42	642.17	262.75	Upgrade
Minority Interest in Earnings	-7.44	-6.39	-22.43	0.17	-	-	Upgrade
Net Income	944.6	908.79	669.39	740.59	642.17	262.75	Upgrade
Net Income to Common	944.6	908.79	669.39	740.59	642.17	262.75	Upgrade
Net Income Growth	38.94%	35.76%	-9.61%	15.33%	144.40%	-21.68%	Upgrade
Shares Outstanding (Basic)	70	70	69	69	69	67	Upgrade
Shares Outstanding (Diluted)	71	71	70	70	69	68	Upgrade
Shares Change (YoY)	-0.11%	0.74%	0.95%	0.18%	2.60%	0.38%	Upgrade
EPS (Basic)	13.41	12.91	9.71	10.76	9.33	3.92	Upgrade
EPS (Diluted)	13.38	12.85	9.54	10.65	9.25	3.89	Upgrade
EPS Growth	39.10%	34.71%	-10.41%	15.14%	137.99%	-21.92%	Upgrade
Free Cash Flow	-	922.93	479.57	534.1	583.93	1,275	Upgrade
Free Cash Flow Per Share	-	13.05	6.83	7.68	8.41	18.84	Upgrade
Dividend Per Share	-	-	4.000	1.890	1.890	2.500	Upgrade
Dividend Growth	-	-	111.64%	-	-24.40%	-	Upgrade
Gross Margin	57.83%	57.71%	56.12%	57.70%	56.93%	53.09%	Upgrade
Operating Margin	14.03%	13.59%	14.26%	18.47%	16.19%	13.70%	Upgrade
Profit Margin	12.66%	12.56%	10.55%	14.67%	16.31%	8.14%	Upgrade
Free Cash Flow Margin	-	12.76%	7.56%	10.58%	14.83%	39.50%	Upgrade
EBITDA	1,688	1,541	1,129	1,068	786.31	592.84	Upgrade
EBITDA Margin	22.63%	21.31%	17.79%	21.16%	19.97%	18.37%	Upgrade
D&A For EBITDA	641.15	557.82	224.49	135.97	148.82	150.65	Upgrade
EBIT	1,047	983.29	904.92	932.5	637.49	442.19	Upgrade
EBIT Margin	14.03%	13.59%	14.26%	18.47%	16.19%	13.70%	Upgrade
Effective Tax Rate	18.84%	18.06%	15.51%	27.32%	21.34%	37.74%	Upgrade
Revenue as Reported	7,721	7,471	6,530	5,190	4,120	3,453	Upgrade
Advertising Expenses	-	-	238.41	185.58	72.62	21.25	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.