VMware Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	2016 - 2020
Operating Revenue	61.05	27.6	-	-	-	Upgrade
Revenue	61.05	27.6	-	-	-	Upgrade
Revenue Growth (YoY)	121.20%	-	-	-	-	Upgrade
Cost of Revenue	23.19	32.67	0.34	0.5	0.8	Upgrade
Gross Profit	37.87	-5.07	-0.34	-0.5	-0.8	Upgrade
Selling, General & Admin	-	0.29	0.3	0.3	0.28	Upgrade
Other Operating Expenses	34.16	18.24	7.82	7.6	7.38	Upgrade
Operating Expenses	35.65	205.84	212.33	212.11	212.23	Upgrade
Operating Income	2.22	-210.91	-212.67	-212.61	-213.03	Upgrade
Interest Expense	-0.64	-	-	-	-32.1	Upgrade
Interest & Investment Income	-	-	0	-	0.36	Upgrade
Other Non Operating Income (Expenses)	2.89	-0.05	-0	-0	-4.57	Upgrade
EBT Excluding Unusual Items	4.47	-210.96	-212.66	-212.62	-249.33	Upgrade
Other Unusual Items	-228.43	-	-	-	-	Upgrade
Pretax Income	-223.96	-210.96	-212.66	-212.62	-249.33	Upgrade
Income Tax Expense	-0.06	2.53	-	-0.17	0.49	Upgrade
Earnings From Continuing Operations	-223.9	-213.49	-212.66	-212.45	-249.83	Upgrade
Net Income to Company	-223.9	-213.49	-212.66	-212.45	-249.83	Upgrade
Minority Interest in Earnings	0.07	0.84	-	-	0.17	Upgrade
Net Income	-223.83	-212.66	-212.66	-212.45	-249.66	Upgrade
Net Income to Common	-223.83	-212.66	-212.66	-212.45	-249.66	Upgrade
Shares Outstanding (Basic)	25	2	0	0	0	Upgrade
Shares Outstanding (Diluted)	25	2	0	0	0	Upgrade
Shares Change (YoY)	1519.43%	348.44%	-	-	-	Upgrade
EPS (Basic)	-8.82	-135.71	-608.58	-607.96	-714.44	Upgrade
EPS (Diluted)	-8.82	-135.71	-608.58	-607.96	-714.44	Upgrade
Free Cash Flow	58.12	-107.21	1.31	-2.24	-2.67	Upgrade
Free Cash Flow Per Share	2.29	-68.42	3.73	-6.41	-7.63	Upgrade
Gross Margin	62.02%	-18.38%	-	-	-	Upgrade
Operating Margin	3.63%	-764.18%	-	-	-	Upgrade
Profit Margin	-366.62%	-770.50%	-	-	-	Upgrade
Free Cash Flow Margin	95.20%	-388.45%	-	-	-	Upgrade
EBITDA	3.7	-23.6	-8.46	-8.41	-8.46	Upgrade
EBITDA Margin	6.06%	-85.51%	-	-	-	Upgrade
D&A For EBITDA	1.48	187.31	204.21	204.21	204.57	Upgrade
EBIT	2.22	-210.91	-212.67	-212.61	-213.03	Upgrade
EBIT Margin	3.63%	-	-	-	-	Upgrade
Revenue as Reported	63.94	32.59	0	-	3.13	Upgrade
Advertising Expenses	-	0.29	0.3	0.3	0.28	Upgrade

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