NSE:MEDIASSIST Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	9,048	7,233	6,347	5,049	3,938
Revenue Growth (YoY)	25.09%	13.96%	25.70%	28.22%	22.02%
Cost of Revenue	3,941	3,239	2,744	2,136	1,696
Gross Profit	5,107	3,994	3,603	2,914	2,242
Selling, General & Admin	-	370.98	287.73	198.11	88.91
Other Operating Expenses	3,361	2,069	1,979	1,515	1,232
Operating Expenses	4,132	2,998	2,698	1,981	1,605
Operating Income	974.82	996.41	904.94	932.5	637.49
Interest Expense	-214.12	-100.59	-31.2	-29.25	-28.71
Interest & Investment Income	-	120.8	108.28	41.68	31.29
Currency Exchange Gain (Loss)	-	-7.98	-2.64	-1.97	-
Other Non Operating Income (Expenses)	184.77	16.84	48.54	14.8	21.66
EBT Excluding Unusual Items	945.47	1,025	1,028	957.76	661.73
Gain (Loss) on Sale of Investments	-	96.1	22.39	72.76	58.69
Gain (Loss) on Sale of Assets	-	-	-	-4.76	60.33
Asset Writedown	-	-2.64	-	-	-
Other Unusual Items	-141.95	-1.07	-206.44	10.33	26.11
Pretax Income	803.52	1,118	843.87	1,036	806.86
Income Tax Expense	-89.59	201.86	130.92	283.01	172.2
Earnings From Continuing Operations	893.11	916.01	712.95	753.08	634.66
Earnings From Discontinued Operations	-	-0.83	-21.13	-12.66	7.51
Net Income to Company	893.11	915.18	691.82	740.42	642.17
Minority Interest in Earnings	-14.22	-6.39	-22.43	0.17	-
Net Income	878.89	908.79	669.39	740.59	642.17
Net Income to Common	878.89	908.79	669.39	740.59	642.17
Net Income Growth	-3.29%	35.76%	-9.61%	15.33%	144.40%
Shares Outstanding (Basic)	72	70	69	69	69
Shares Outstanding (Diluted)	72	71	70	70	69
Shares Change (YoY)	2.28%	0.83%	0.95%	0.18%	2.60%
EPS (Basic)	12.14	12.91	9.71	10.76	9.33
EPS (Diluted)	12.14	12.85	9.54	10.65	9.25
EPS Growth	-5.51%	34.69%	-10.41%	15.14%	137.99%
Free Cash Flow	621.49	922.93	479.59	534.1	583.93
Free Cash Flow Per Share	8.59	13.04	6.83	7.68	8.41
Dividend Per Share	2.000	-	4.000	1.890	1.890
Dividend Growth	-	-	111.64%	-	-24.40%
Gross Margin	56.45%	55.22%	56.76%	57.70%	56.93%
Operating Margin	10.77%	13.78%	14.26%	18.47%	16.19%
Profit Margin	9.71%	12.56%	10.55%	14.67%	16.31%
Free Cash Flow Margin	6.87%	12.76%	7.56%	10.58%	14.83%
EBITDA	1,746	1,253	1,129	1,068	786.31
EBITDA Margin	19.30%	17.33%	17.79%	21.16%	19.97%
D&A For EBITDA	771.25	257.05	224.49	135.97	148.82
EBIT	974.82	996.41	904.94	932.5	637.49
EBIT Margin	10.77%	13.78%	14.26%	18.47%	16.19%
Effective Tax Rate	-	18.06%	15.51%	27.32%	21.34%
Revenue as Reported	9,232	7,471	6,530	5,190	4,120
Advertising Expenses	-	311.98	238.41	185.58	72.62

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