Nupur Recyclers Limited (NSE:NRL)

Nupur Recyclers Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	1,958	1,583	2,401	1,868	1,590	1,039
Revenue Growth (YoY)	18.84%	-34.06%	28.50%	17.47%	53.03%	694.83%
Cost of Revenue	1,694	1,358	2,289	1,700	1,342	891.81
Gross Profit	264.32	225.39	111.73	168.18	248.24	147.54
Selling, General & Admin	62.06	43.83	13.6	12.34	7.8	4.89
Other Operating Expenses	48.3	25.35	26.99	28.25	15.25	3.42
Operating Expenses	136.01	85.38	42.5	41.2	23.4	8.47
Operating Income	128.3	140.01	69.23	126.98	224.84	139.07
Interest Expense	-17.23	-17.93	-3.11	-2.31	-7.98	-12.05
Interest & Investment Income	74.95	74.95	59.56	65.62	24.74	1.09
Currency Exchange Gain (Loss)	-	-	-1.8	-	12.3	9.23
Other Non Operating Income (Expenses)	18.52	17.98	-0.06	-0.92	-0.13	-1.61
EBT Excluding Unusual Items	204.54	215.01	123.81	189.38	253.76	135.72
Gain (Loss) on Sale of Investments	-	-	0.23	-	3.11	-1.45
Gain (Loss) on Sale of Assets	0.2	0.2	-0.84	-	-	-
Other Unusual Items	-	-	2.55	-	-	-
Pretax Income	204.74	215.21	125.76	189.38	256.87	134.28
Income Tax Expense	50.32	52.51	39.55	39.5	68.15	34.23
Earnings From Continuing Operations	154.42	162.7	86.21	149.88	188.72	100.05
Minority Interest in Earnings	-19.4	-18.17	-14.13	-27.65	-	-
Net Income	135.02	144.53	72.08	122.23	188.72	100.05
Net Income to Common	135.02	144.53	72.08	122.23	188.72	100.05
Net Income Growth	-3.95%	100.52%	-41.03%	-35.23%	88.63%	30402.74%
Shares Outstanding (Basic)	69	69	69	69	56	52
Shares Outstanding (Diluted)	69	69	69	69	56	52
Shares Change (YoY)	0.48%	-	-	22.18%	9.00%	3.43%
EPS (Basic)	1.96	2.11	1.05	1.78	3.36	1.94
EPS (Diluted)	1.96	2.11	1.05	1.78	3.36	1.94
EPS Growth	-4.40%	100.54%	-41.01%	-47.01%	73.16%	31703.28%
Free Cash Flow	-	-230.15	-121.25	-172.28	133.13	94.65
Free Cash Flow Per Share	-	-3.35	-1.77	-2.51	2.37	1.84
Gross Margin	13.50%	14.24%	4.65%	9.00%	15.61%	14.20%
Operating Margin	6.55%	8.84%	2.88%	6.80%	14.14%	13.38%
Profit Margin	6.89%	9.13%	3.00%	6.54%	11.87%	9.63%
Free Cash Flow Margin	-	-14.54%	-5.05%	-9.22%	8.37%	9.11%
EBITDA	155.22	156.21	71.14	127.54	225.18	139.24
EBITDA Margin	7.93%	9.87%	2.96%	6.83%	14.16%	13.40%
D&A For EBITDA	26.91	16.2	1.91	0.56	0.35	0.17
EBIT	128.3	140.01	69.23	126.98	224.84	139.07
EBIT Margin	6.55%	8.84%	2.88%	6.80%	14.14%	13.38%
Effective Tax Rate	24.58%	24.40%	31.45%	20.86%	26.53%	25.49%
Revenue as Reported	2,053	1,677	2,462	1,934	1,632	1,050
Advertising Expenses	-	0.47	0.17	0.58	1.26	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.