Mirza International 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	Dec '25 Dec 31, 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
Revenue	5,466	5,812	6,304	6,530	13,992	10,489
Revenue Growth (YoY)	-10.63%	-7.79%	-3.47%	-53.33%	33.39%	-16.83%
Cost of Revenue	3,295	3,432	3,784	3,782	8,193	5,887
Gross Profit	2,171	2,381	2,520	2,748	5,799	4,603
Selling, General & Admin	789.78	862.7	854.6	804.2	965.5	904.9
Other Operating Expenses	1,071	1,143	1,132	1,315	3,080	2,511
Operating Expenses	2,196	2,336	2,316	2,375	4,618	4,077
Operating Income	-24.88	44.8	203.8	372.8	1,181	525.5
Interest Expense	-91.04	-106.1	-118	-97.9	-234.1	-410.1
Interest & Investment Income	4.5	4.5	6.6	2.6	3.1	8
Other Non Operating Income (Expenses)	19.84	10.7	73.6	47.8	169	4
EBT Excluding Unusual Items	-91.58	-46.1	166	325.3	1,119	127.4
Gain (Loss) on Sale of Assets	10.6	10.6	-	34.2	6	-8.1
Pretax Income	105.17	-35.5	166	359.5	1,125	119.3
Income Tax Expense	20.21	-2.5	45.3	95.1	260.6	35.5
Earnings From Continuing Operations	84.96	-33	120.7	264.4	864.5	83.8
Minority Interest in Earnings	-	-	-	-	-	-0.4
Net Income	84.96	-33	120.7	264.4	864.5	83.4
Net Income to Common	84.96	-33	120.7	264.4	864.5	83.4
Net Income Growth	315.69%	-	-54.35%	-69.42%	936.57%	-82.52%
Shares Outstanding (Basic)	134	138	139	138	120	120
Shares Outstanding (Diluted)	134	138	139	138	120	120
Shares Change (YoY)	-5.62%	-0.89%	0.22%	15.06%	-	-
EPS (Basic)	0.63	-0.24	0.87	1.91	7.19	0.69
EPS (Diluted)	0.63	-0.24	0.87	1.91	7.19	0.69
EPS Growth	340.45%	-	-54.45%	-73.42%	941.43%	-82.60%
Free Cash Flow	-	-183.5	133.4	-70.5	-36.4	1,887
Free Cash Flow Per Share	-	-1.33	0.96	-0.51	-0.30	15.69
Gross Margin	39.71%	40.96%	39.97%	42.08%	41.45%	43.88%
Operating Margin	-0.46%	0.77%	3.23%	5.71%	8.44%	5.01%
Profit Margin	1.55%	-0.57%	1.92%	4.05%	6.18%	0.80%
Free Cash Flow Margin	-	-3.16%	2.12%	-1.08%	-0.26%	17.99%
EBITDA	294.89	347.1	482.8	622.9	1,736	943.9
EBITDA Margin	5.39%	5.97%	7.66%	9.54%	12.40%	9.00%
D&A For EBITDA	319.78	302.3	279	250.1	554.5	418.4
EBIT	-24.88	44.8	203.8	372.8	1,181	525.5
EBIT Margin	-0.46%	0.77%	3.23%	5.71%	8.44%	5.01%
Effective Tax Rate	19.22%	-	27.29%	26.45%	23.16%	29.76%
Revenue as Reported	5,491	5,828	6,384	6,580	14,164	10,501

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