Prism Johnson Limited (NSE:PRSMJOHNSN)

Prism Johnson 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
Operating Revenue	76,864	73,102	74,266	73,605	63,064	55,871
Other Revenue	133.9	-	-	-	-	-
Revenue	76,998	73,102	74,266	73,605	63,064	55,871
Revenue Growth (YoY)	6.12%	-1.57%	0.90%	16.71%	12.87%	-6.20%
Cost of Revenue	43,840	42,454	44,709	44,920	35,844	31,036
Gross Profit	33,158	30,648	29,557	28,686	27,220	24,836
Selling, General & Admin	17,618	17,122	17,374	16,578	14,586	13,492
Other Operating Expenses	9,522	9,270	6,485	8,243	6,725	4,927
Operating Expenses	32,499	31,290	28,804	28,792	25,078	21,503
Operating Income	659.2	-642.5	753	-105.9	2,142	3,333
Interest Expense	-1,915	-2,125	-1,825	-1,773	-1,779	-2,027
Interest & Investment Income	1,087	1,087	246.1	207.3	215	191.2
Earnings From Equity Investments	173.1	187.6	146.3	96.5	68.7	42.5
Currency Exchange Gain (Loss)	-	-	1.4	-161.7	27.5	48.5
Other Non Operating Income (Expenses)	-180.7	-87.6	-84.9	-51.4	-43.3	4.4
EBT Excluding Unusual Items	-176.3	-1,581	-762.6	-1,788	631.1	1,592
Merger & Restructuring Charges	31.2	-	-	-	-18.8	-240.7
Gain (Loss) on Sale of Investments	-	-	3.9	-	0.4	0.1
Gain (Loss) on Sale of Assets	37.3	37.3	19.1	-23	40	-7.3
Asset Writedown	-8.1	-8.1	-1.3	-1.7	-6	-32.3
Other Unusual Items	1,591	1,596	2,484	34.9	192.6	253.4
Pretax Income	1,459	45.1	1,743	-1,778	839.3	1,565
Income Tax Expense	-171.7	-406	123.6	-200.6	399.8	162
Earnings From Continuing Operations	1,631	451.1	1,619	-1,577	439.5	1,403
Minority Interest in Earnings	197	348.2	191.8	545	478.2	308.9
Net Income	1,828	799.3	1,811	-1,032	917.7	1,712
Net Income to Common	1,828	799.3	1,811	-1,032	917.7	1,712
Net Income Growth	-	-55.87%	-	-	-46.41%	1605.48%
Shares Outstanding (Basic)	495	503	503	503	503	503
Shares Outstanding (Diluted)	495	503	503	503	503	503
Shares Change (YoY)	-1.58%	-	-	-	-	-
EPS (Basic)	3.69	1.59	3.60	-2.05	1.82	3.40
EPS (Diluted)	3.69	1.59	3.60	-2.05	1.82	3.40
EPS Growth	-	-55.87%	-	-	-46.47%	1604.60%
Free Cash Flow	1,759	3,484	-223.7	2,228	2,050	10,511
Free Cash Flow Per Share	3.55	6.92	-0.44	4.42	4.07	20.88
Gross Margin	43.06%	41.93%	39.80%	38.97%	43.16%	44.45%
Operating Margin	0.86%	-0.88%	1.01%	-0.14%	3.40%	5.96%
Profit Margin	2.37%	1.09%	2.44%	-1.40%	1.46%	3.06%
Free Cash Flow Margin	2.28%	4.77%	-0.30%	3.03%	3.25%	18.81%
EBITDA	4,692	2,930	4,190	3,440	4,842	5,802
EBITDA Margin	6.09%	4.01%	5.64%	4.67%	7.68%	10.38%
D&A For EBITDA	4,033	3,572	3,437	3,546	2,699	2,469
EBIT	659.2	-642.5	753	-105.9	2,142	3,333
EBIT Margin	0.86%	-0.88%	1.01%	-0.14%	3.40%	5.96%
Effective Tax Rate	-	-	7.09%	-	47.63%	10.35%
Revenue as Reported	78,187	74,384	74,612	73,950	63,460	56,253
Advertising Expenses	-	1,264	1,324	1,682	-	-

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