Prizor Viztech Limited (NSE:PRIZOR)

Prizor Viztech Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Operating Revenue	710.94	356.54	137.68	86.82
Other Revenue	0.33	0.42	1.25	0.19
Revenue	711.27	356.96	138.93	87.01
Revenue Growth (YoY)	99.26%	156.93%	59.69%	-
Cost of Revenue	521.68	253.7	117.58	73.09
Gross Profit	189.58	103.27	21.35	13.91
Selling, General & Admin	19.86	16.19	10.26	9.84
Other Operating Expenses	19.13	4.5	4.14	2.01
Operating Expenses	40.65	21.19	15.33	12.63
Operating Income	148.93	82.08	6.02	1.28
Interest Expense	-8.55	-4.42	-2.57	-1.05
Interest & Investment Income	-	-	0.1	0.04
Currency Exchange Gain (Loss)	0.12	-	-	-
Other Non Operating Income (Expenses)	-3.86	-2.04	-0.54	-0.01
EBT Excluding Unusual Items	136.65	75.61	3.02	0.27
Asset Writedown	-	-0.07	-	-
Pretax Income	136.65	75.54	3.02	0.27
Income Tax Expense	35.17	20.34	0.91	-0.09
Net Income	101.48	55.21	2.11	0.36
Net Income to Common	101.48	55.21	2.11	0.36
Net Income Growth	83.83%	2521.40%	485.00%	-
Shares Outstanding (Basic)	10	7	7	7
Shares Outstanding (Diluted)	10	7	7	7
Shares Change (YoY)	31.97%	-	-	-
EPS (Basic)	10.39	7.46	0.28	0.05
EPS (Diluted)	10.39	7.46	0.28	0.05
EPS Growth	39.28%	2521.28%	485.01%	-
Free Cash Flow	-223.71	-36.82	-19.2	-10.73
Free Cash Flow Per Share	-22.91	-4.98	-2.59	-1.45
Gross Margin	26.65%	28.93%	15.37%	15.99%
Operating Margin	20.94%	22.99%	4.34%	1.47%
Profit Margin	14.27%	15.47%	1.52%	0.41%
Free Cash Flow Margin	-31.45%	-10.32%	-13.82%	-12.34%
EBITDA	150.6	82.57	6.95	2.07
EBITDA Margin	21.17%	23.13%	5.00%	2.37%
D&A For EBITDA	1.66	0.5	0.93	0.78
EBIT	148.93	82.08	6.02	1.28
EBIT Margin	20.94%	22.99%	4.34%	1.47%
Effective Tax Rate	25.74%	26.92%	30.17%	-
Revenue as Reported	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.