Prizor Viztech 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
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Operating Revenue	820.74	710.94	356.54	137.68	86.82
Other Revenue	0.34	0.33	0.42	1.25	0.19
Revenue	821.07	711.27	356.96	138.93	87.01
Revenue Growth (YoY)	35.19%	99.26%	156.93%	59.69%	-
Cost of Revenue	588.21	521.68	253.7	117.58	73.09
Gross Profit	232.86	189.58	103.27	21.35	13.91
Selling, General & Admin	30.94	19.86	16.19	10.26	9.84
Other Operating Expenses	20.47	19.13	4.5	4.14	2.01
Operating Expenses	55.33	40.65	21.19	15.33	12.63
Operating Income	177.53	148.93	82.08	6.02	1.28
Interest Expense	-17.89	-8.55	-4.42	-2.57	-1.05
Interest & Investment Income	-	-	-	0.1	0.04
Currency Exchange Gain (Loss)	0.12	0.12	-	-	-
Other Non Operating Income (Expenses)	-3.85	-3.86	-2.04	-0.54	-0.01
EBT Excluding Unusual Items	155.9	136.65	75.61	3.02	0.27
Asset Writedown	-	-	-0.07	-	-
Pretax Income	155.9	136.65	75.54	3.02	0.27
Income Tax Expense	38.07	35.17	20.34	0.91	-0.09
Net Income	117.82	101.48	55.21	2.11	0.36
Net Income to Common	117.82	101.48	55.21	2.11	0.36
Net Income Growth	31.67%	83.83%	2521.40%	485.00%	-
Shares Outstanding (Basic)	11	10	7	7	7
Shares Outstanding (Diluted)	11	10	7	7	7
Shares Change (YoY)	15.59%	31.97%	-	-	-
EPS (Basic)	11.01	10.39	7.46	0.28	0.05
EPS (Diluted)	11.01	10.39	7.46	0.28	0.05
EPS Growth	13.89%	39.28%	2521.28%	485.01%	-
Free Cash Flow	-120.37	-223.71	-36.82	-19.2	-10.73
Free Cash Flow Per Share	-11.25	-22.91	-4.98	-2.59	-1.45
Gross Margin	28.36%	26.65%	28.93%	15.37%	15.99%
Operating Margin	21.62%	20.94%	22.99%	4.34%	1.47%
Profit Margin	14.35%	14.27%	15.47%	1.52%	0.41%
Free Cash Flow Margin	-14.66%	-31.45%	-10.32%	-13.82%	-12.34%
EBITDA	181.45	150.6	82.57	6.95	2.07
EBITDA Margin	22.10%	21.17%	23.13%	5.00%	2.37%
D&A For EBITDA	3.92	1.66	0.5	0.93	0.78
EBIT	177.53	148.93	82.08	6.02	1.28
EBIT Margin	21.62%	20.94%	22.99%	4.34%	1.47%
Effective Tax Rate	24.42%	25.74%	26.92%	30.17%	-
Revenue as Reported	821.19	711.39	356.96	139.43	87.05
Advertising Expenses	-	0.64	0.16	0.2	0.19

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