Praj Industries Limited (NSE:PRAJIND)

HashiCorp Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	32,280	34,663	35,280	23,433	13,047
Revenue Growth (YoY)	-6.87%	-1.75%	50.56%	79.61%	18.35%
Cost of Revenue	20,211	22,914	24,687	16,897	9,145
Gross Profit	12,069	11,749	10,594	6,536	3,902
Selling, General & Admin	127.61	78.22	95.54	71.21	35.01
Other Operating Expenses	8,752	7,874	7,208	3,943	2,740
Operating Expenses	9,759	8,472	7,749	4,823	2,996
Operating Income	2,311	3,277	2,845	1,713	905.9
Interest Expense	-184.5	-94.17	-41.63	-19.31	-21.68
Interest & Investment Income	188.98	163.46	86.54	90.16	75.87
Currency Exchange Gain (Loss)	99.51	159.61	102.02	120.66	67.31
Other Non Operating Income (Expenses)	11.19	2.06	3.44	31.69	19.04
EBT Excluding Unusual Items	2,426	3,508	2,995	1,936	1,046
Gain (Loss) on Sale of Investments	277.78	264.62	195.69	112.21	85.37
Gain (Loss) on Sale of Assets	0.44	1.6	-3.38	0.4	-0.76
Other Unusual Items	281.57	-	-	-	-
Pretax Income	2,986	3,775	3,187	2,049	1,131
Income Tax Expense	796.21	940.7	789.07	546.35	320.46
Earnings From Continuing Operations	2,189	2,834	2,398	1,502	810.59
Minority Interest in Earnings	-0.23	-0.35	-0.24	-0.03	-0.12
Net Income	2,189	2,834	2,398	1,502	810.47
Net Income to Common	2,189	2,834	2,398	1,502	810.47
Net Income Growth	-22.74%	18.17%	59.61%	85.37%	15.07%
Shares Outstanding (Basic)	184	184	184	184	183
Shares Outstanding (Diluted)	184	184	184	184	183
Shares Change (YoY)	0.04%	-0.01%	0.05%	0.19%	0.10%
EPS (Basic)	11.91	15.42	13.05	8.18	4.42
EPS (Diluted)	11.91	15.42	13.05	8.18	4.42
EPS Growth	-22.77%	18.16%	59.54%	85.07%	14.80%
Free Cash Flow	-440.75	1,101	1,268	1,691	2,164
Free Cash Flow Per Share	-2.40	5.99	6.90	9.21	11.80
Dividend Per Share	6.000	6.000	4.500	2.700	2.160
Dividend Growth	-	33.33%	66.67%	25.00%	-20.00%
Gross Margin	37.39%	33.89%	30.03%	27.89%	29.91%
Operating Margin	7.16%	9.46%	8.06%	7.31%	6.94%
Profit Margin	6.78%	8.18%	6.80%	6.41%	6.21%
Free Cash Flow Margin	-1.36%	3.18%	3.60%	7.22%	16.59%
EBITDA	2,620	3,479	3,023	1,884	1,085
EBITDA Margin	8.12%	10.04%	8.57%	8.04%	8.31%
D&A For EBITDA	309.58	201.93	178.42	170.58	178.66
EBIT	2,311	3,277	2,845	1,713	905.9
EBIT Margin	7.16%	9.46%	8.06%	7.31%	6.94%
Effective Tax Rate	26.67%	24.92%	24.76%	26.67%	28.33%
Revenue as Reported	32,789	35,098	35,636	23,674	13,304
Advertising Expenses	58.59	47.22	47.97	29.48	18

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