Shadowfax Technologies 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	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
Revenue	36,778	24,851	18,848	14,151	9,907
Revenue Growth (YoY)	95.13%	31.85%	33.19%	42.84%	-
Cost of Revenue	3,610	2,692	2,140	2,159	1,758
Gross Profit	33,168	22,160	16,709	11,992	8,149
Selling, General & Admin	481	481	623.18	517.78	325.57
Other Operating Expenses	31,258	21,117	15,972	12,609	9,382
Operating Expenses	32,804	22,250	16,873	13,367	9,918
Operating Income	363.85	-90.55	-163.86	-1,375	-1,769
Interest Expense	-183.11	-144.11	-71.56	-129.36	-58.74
Interest & Investment Income	58.47	58.47	17.13	12.65	22.29
Other Non Operating Income (Expenses)	-8.44	10.96	11.4	2.22	2.28
EBT Excluding Unusual Items	230.77	-165.23	-206.89	-1,489	-1,804
Gain (Loss) on Sale of Investments	225.83	225.83	88.07	62.81	42.47
Pretax Income	456.6	60.6	-118.82	-1,426	-1,761
Income Tax Expense	-3.66	-3.66	-	-	-
Net Income	460.26	64.26	-118.82	-1,426	-1,761
Net Income to Common	460.26	64.26	-118.82	-1,426	-1,761
Shares Outstanding (Basic)	496	478	426	423	375
Shares Outstanding (Diluted)	512	494	426	423	375
Shares Change (YoY)	20.04%	15.84%	0.88%	12.68%	-
EPS (Basic)	0.93	0.13	-0.28	-3.38	-4.70
EPS (Diluted)	0.90	0.13	-0.28	-3.38	-4.70
Free Cash Flow	-	-362.19	784.38	-1,201	-1,625
Free Cash Flow Per Share	-	-0.73	1.84	-2.84	-4.33
Gross Margin	90.19%	89.17%	88.65%	84.74%	82.25%
Operating Margin	0.99%	-0.36%	-0.87%	-9.71%	-17.86%
Profit Margin	1.25%	0.26%	-0.63%	-10.08%	-17.78%
Free Cash Flow Margin	-	-1.46%	4.16%	-8.49%	-16.41%
EBITDA	658.19	130.65	7.88	-1,246	-1,689
EBITDA Margin	1.79%	0.53%	0.04%	-8.80%	-17.05%
D&A For EBITDA	294.34	221.2	171.74	128.68	80.22
EBIT	363.85	-90.55	-163.86	-1,375	-1,769
EBIT Margin	0.99%	-0.36%	-0.87%	-9.71%	-17.86%
Revenue as Reported	37,054	25,147	18,965	14,229	9,974
Advertising Expenses	-	8.04	6.47	10.98	14.82

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