Seya Industries 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	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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
Operating Revenue	-51.54	-	80.58	371.12	656.53	440.13
Other Revenue	-	-	-	-	0	-0
Revenue	-51.54	-	80.58	371.12	656.53	440.13
Revenue Growth (YoY)	-	-	-78.29%	-43.47%	49.17%	-82.95%
Cost of Revenue	0.38	0.38	0.19	348.68	304.46	277.57
Gross Profit	-51.92	-0.38	80.4	22.44	352.07	162.55
Selling, General & Admin	17.91	20.22	23.44	57.79	59.71	56.61
Other Operating Expenses	14.52	32.58	19.59	136.63	199.56	114.21
Operating Expenses	223.56	232.43	222.74	373.9	438.37	349.75
Operating Income	-275.48	-232.81	-142.34	-351.47	-86.3	-187.19
Interest Expense	-	-	-	-0.07	-0.79	-0.74
Interest & Investment Income	-	-	0.24	0.1	0.27	0.49
Other Non Operating Income (Expenses)	187.43	150.72	90.43	89.78	75.23	48.78
EBT Excluding Unusual Items	-88.06	-82.09	-51.67	-261.66	-11.59	-138.66
Other Unusual Items	-	-	0.01	0.4	-62.55	-966.06
Pretax Income	-88.06	-82.09	-51.66	-261.26	-74.14	-1,105
Income Tax Expense	-22.28	-19.03	-16.94	-14.46	-11.32	-8.9
Net Income	-65.78	-63.07	-34.72	-246.8	-62.82	-1,096
Net Income to Common	-65.78	-63.07	-34.72	-246.8	-62.82	-1,096
Shares Outstanding (Basic)	26	27	27	27	27	27
Shares Outstanding (Diluted)	26	27	27	27	27	27
Shares Change (YoY)	-1.33%	-	-	-	-	-
EPS (Basic)	-2.50	-2.37	-1.31	-9.29	-2.36	-41.24
EPS (Diluted)	-2.50	-2.37	-1.31	-9.29	-2.36	-41.24
Free Cash Flow	-	-170.87	-104.95	-127.67	121.26	-90.25
Free Cash Flow Per Share	-	-6.43	-3.95	-4.80	4.56	-3.40
Gross Margin	-	-	99.77%	6.05%	53.63%	36.93%
Operating Margin	-	-	-176.64%	-94.70%	-13.15%	-42.53%
Profit Margin	-	-	-43.09%	-66.50%	-9.57%	-248.98%
Free Cash Flow Margin	-	-	-130.24%	-34.40%	18.47%	-20.51%
EBITDA	-95.9	-53.18	37.36	-171.99	92.8	-8.27
EBITDA Margin	-	-	46.37%	-46.34%	14.14%	-1.88%
D&A For EBITDA	179.59	179.64	179.71	179.48	179.1	178.93
EBIT	-275.48	-232.81	-142.34	-351.47	-86.3	-187.19
EBIT Margin	-	-	-176.64%	-94.70%	-13.15%	-42.53%
Revenue as Reported	135.89	150.72	171.27	461.52	733.09	523.55

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