NSE:STALLION 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
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
Operating Revenue	3,775	2,332	2,255	1,859	1,180
Other Revenue	20.24	22.42	0.76	4.41	-0
Revenue	3,795	2,355	2,256	1,863	1,180
Revenue Growth (YoY)	61.15%	4.39%	21.07%	57.94%	-
Cost of Revenue	2,873	1,882	1,909	1,401	928.66
Gross Profit	922.07	472.92	346.94	462.42	251.08
Selling, General & Admin	86.01	26.51	15.64	16.38	12.07
Other Operating Expenses	338.66	183.11	131.92	114.4	100.84
Operating Expenses	436.33	220.73	162.95	148.66	126.61
Operating Income	485.74	252.19	183.99	313.76	124.47
Interest Expense	-61.48	-36.17	-9.82	-10.6	-3.41
Interest & Investment Income	-	7.48	4.83	0.17	0.14
Currency Exchange Gain (Loss)	-	-3.73	-11.77	-1.72	14.15
Other Non Operating Income (Expenses)	0	-7.08	-1.05	-0.9	-1.07
EBT Excluding Unusual Items	424.26	212.69	166.19	300.71	134.28
Gain (Loss) on Sale of Assets	-	-	-27.44	-	-
Asset Writedown	-	-	-9.01	-	-
Pretax Income	424.26	212.69	129.74	300.71	134.28
Income Tax Expense	100.97	64.81	32.21	89.61	35.81
Net Income	323.29	147.88	97.53	211.1	98.47
Net Income to Common	323.29	147.88	97.53	211.1	98.47
Net Income Growth	118.61%	51.63%	-53.80%	114.38%	-
Shares Outstanding (Basic)	65	58	55	55	55
Shares Outstanding (Diluted)	65	58	55	55	55
Shares Change (YoY)	11.33%	5.78%	-	-	-
EPS (Basic)	4.98	2.54	1.77	3.83	1.79
EPS (Diluted)	4.98	2.54	1.77	3.83	1.79
EPS Growth	96.37%	43.34%	-53.80%	114.38%	-
Free Cash Flow	-180.83	-754.06	-28.19	66.85	-97.38
Free Cash Flow Per Share	-2.79	-12.93	-0.51	1.21	-1.77
Gross Margin	24.30%	20.08%	15.38%	24.82%	21.28%
Operating Margin	12.80%	10.71%	8.16%	16.84%	10.55%
Profit Margin	8.52%	6.28%	4.32%	11.33%	8.35%
Free Cash Flow Margin	-4.76%	-32.02%	-1.25%	3.59%	-8.25%
EBITDA	497.4	263.3	199.38	331.64	138.17
EBITDA Margin	13.11%	11.18%	8.84%	17.80%	11.71%
D&A For EBITDA	11.66	11.11	15.39	17.88	13.7
EBIT	485.74	252.19	183.99	313.76	124.47
EBIT Margin	12.80%	10.71%	8.16%	16.84%	10.55%
Effective Tax Rate	23.80%	30.47%	24.83%	29.80%	26.67%
Revenue as Reported	3,795	2,362	2,261	1,863	1,194

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