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	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	1,713	1,583	2,401	1,868	1,590	1,039
Revenue Growth (YoY)	-16.48%	-34.06%	28.50%	17.47%	53.03%	694.83%
Cost of Revenue	1,510	1,358	2,289	1,700	1,342	891.81
Gross Profit	202.75	225.39	111.73	168.18	248.24	147.54
Selling, General & Admin	49.46	43.83	13.6	12.34	7.8	4.89
Other Operating Expenses	29.7	25.35	26.99	28.25	15.25	3.42
Operating Expenses	98.08	85.38	42.5	41.2	23.4	8.47
Operating Income	104.67	140.01	69.23	126.98	224.84	139.07
Interest Expense	-15.26	-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)	20.85	17.98	-0.06	-0.92	-0.13	-1.61
EBT Excluding Unusual Items	185.21	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	185.41	215.21	125.76	189.38	256.87	134.28
Income Tax Expense	43.91	52.51	39.55	39.5	68.15	34.23
Earnings From Continuing Operations	141.5	162.7	86.21	149.88	188.72	100.05
Minority Interest in Earnings	-15.27	-18.17	-14.13	-27.65	-	-
Net Income	126.23	144.53	72.08	122.23	188.72	100.05
Net Income to Common	126.23	144.53	72.08	122.23	188.72	100.05
Net Income Growth	6.98%	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)	0.04%	-	-	22.18%	9.00%	3.43%
EPS (Basic)	1.84	2.11	1.05	1.78	3.36	1.94
EPS (Diluted)	1.84	2.11	1.05	1.78	3.36	1.94
EPS Growth	6.94%	100.54%	-41.01%	-47.01%	73.16%	31703.28%
Free Cash Flow	62.4	-230.15	-121.25	-172.28	133.13	94.65
Free Cash Flow Per Share	0.91	-3.35	-1.77	-2.51	2.37	1.84
Gross Margin	11.84%	14.24%	4.65%	9.00%	15.61%	14.20%
Operating Margin	6.11%	8.84%	2.88%	6.80%	14.14%	13.38%
Profit Margin	7.37%	9.13%	3.00%	6.54%	11.87%	9.63%
Free Cash Flow Margin	3.64%	-14.54%	-5.05%	-9.22%	8.37%	9.11%
EBITDA	123.59	156.21	71.14	127.54	225.18	139.24
EBITDA Margin	7.22%	9.87%	2.96%	6.83%	14.16%	13.40%
D&A For EBITDA	18.92	16.2	1.91	0.56	0.35	0.17
EBIT	104.67	140.01	69.23	126.98	224.84	139.07
EBIT Margin	6.11%	8.84%	2.88%	6.80%	14.14%	13.38%
Effective Tax Rate	23.68%	24.40%	31.45%	20.86%	26.53%	25.49%
Revenue as Reported	1,809	1,677	2,462	1,934	1,632	1,050
Advertising Expenses	-	0.47	0.17	0.58	1.26	-

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