NSE:MEDIASSIST Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '26 Sep 30, 2026	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	9,597	9,048	7,233	6,347	5,049	3,938
Revenue Growth	20.27%	25.09%	13.96%	25.70%	28.22%	22.02%
Cost of Revenue	4,396	4,181	3,239	2,744	2,136	1,696
Gross Profit	5,201	4,867	3,994	3,603	2,914	2,242
Selling, General & Admin	593.14	593.14	370.98	287.73	198.11	88.91
Other Operating Expenses	2,704	2,525	2,069	1,979	1,515	1,232
Operating Expenses	4,154	3,889	2,998	2,698	1,981	1,605
Operating Income	1,046	977.24	996.41	904.94	932.5	637.49
Interest Expense	-134.19	-224.75	-96.6	-31.2	-29.25	-28.71
Interest & Investment Income	81.7	81.7	120.8	108.28	41.68	31.29
Currency Exchange Gain (Loss)	-2.42	-2.42	-7.98	-2.64	-1.97	-
Other Non Operating Income (Expenses)	91.6	44.79	12.85	48.54	14.8	21.66
EBT Excluding Unusual Items	1,083	876.56	1,025	1,028	957.76	661.73
Gain (Loss) on Sale of Investments	66.78	66.78	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	-139.82	-139.82	-1.07	-206.44	10.33	26.11
Pretax Income	1,010	803.52	1,118	843.87	1,036	806.86
Income Tax Expense	-67.75	-89.59	201.86	130.92	283.01	172.2
Earnings From Continuing Operations	1,078	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	1,078	893.11	915.18	691.82	740.42	642.17
Minority Interest in Earnings	-10.38	-14.22	-6.39	-22.43	0.17	-
Net Income	1,067	878.89	908.79	669.39	740.59	642.17
Net Income to Common	1,067	878.89	908.79	669.39	740.59	642.17
Net Income Growth	31.20%	-3.29%	35.76%	-9.61%	15.33%	144.40%
Shares Outstanding (Basic)	74	72	70	69	69	69
Shares Outstanding (Diluted)	74	72	71	70	70	69
Shares Change	5.05%	2.27%	0.83%	0.95%	0.18%	2.60%
EPS (Basic)	14.37	12.14	12.91	9.71	10.76	9.33
EPS (Diluted)	14.37	12.14	12.85	9.54	10.65	9.25
EPS Growth	24.79%	-5.51%	34.69%	-10.41%	15.14%	137.99%

Additional Metrics

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '26 Sep 30, 2026	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
Free Cash Flow	1,149	617.98	922.93	479.59	534.1	583.93
Free Cash Flow Per Share	15.47	8.54	13.04	6.83	7.68	8.41
Dividend Per Share	-	2.000	-	4.000	1.890	1.890
Dividend Growth	-	-	-	111.64%	0%	-24.40%
Gross Margin	54.19%	53.79%	55.22%	56.76%	57.70%	56.93%
Operating Margin	10.90%	10.80%	13.78%	14.26%	18.47%	16.19%
Profit Margin	11.12%	9.71%	12.56%	10.55%	14.67%	16.31%
Free Cash Flow Margin	11.98%	6.83%	12.76%	7.56%	10.58%	14.83%
EBITDA	1,522	1,367	1,253	1,129	1,068	786.31
EBITDA Margin	15.86%	15.11%	17.33%	17.79%	21.16%	19.97%
D&A For EBITDA	475.78	389.84	257.05	224.49	135.97	148.82
EBIT	1,046	977.24	996.41	904.94	932.5	637.49
EBIT Margin	10.90%	10.80%	13.78%	14.26%	18.47%	16.19%
Effective Tax Rate	-	-	18.06%	15.51%	27.32%	21.34%
Revenue as Reported	9,829	9,232	7,471	6,530	5,190	4,120
Advertising Expenses	-	523.14	311.98	238.41	185.58	72.62