Vakrangee Limited (NSE:VAKRANGEE)

Vakrangee 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	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	2,658	2,550	2,126	1,973	1,938	3,143
Revenue Growth (YoY)	23.21%	19.96%	7.74%	1.80%	-38.34%	-54.13%
Cost of Revenue	2,198	2,135	1,792	1,649	1,643	2,601
Gross Profit	459.82	415.14	334.18	323.65	295.33	542.22
Selling, General & Admin	-	-	6.62	16.52	2.07	22.39
Other Operating Expenses	199.95	174.1	63.74	121.44	111.24	231.96
Operating Expenses	370.96	341.07	227.26	293.1	267.86	402.4
Operating Income	88.85	74.08	106.92	30.54	27.47	139.82
Interest Expense	-17.38	-18.28	-77.12	-15.15	-	-
Interest & Investment Income	-	-	14.39	5.19	22.96	694.83
Currency Exchange Gain (Loss)	-	-	1.04	2.98	2.02	-8.24
Other Non Operating Income (Expenses)	40.19	40.19	7.94	5.85	10.4	1.51
EBT Excluding Unusual Items	111.66	95.99	53.18	29.41	62.84	827.92
Gain (Loss) on Sale of Investments	-	-	-	-	-	0.26
Gain (Loss) on Sale of Assets	-	-	-	-2.61	0.04	-
Other Unusual Items	-	-	5.44	-	-16.87	-
Pretax Income	111.66	95.99	58.63	26.8	46.02	828.18
Income Tax Expense	36.91	32.09	15.1	16.75	45.98	200.27
Earnings From Continuing Operations	74.74	63.9	43.53	10.05	0.04	627.91
Minority Interest in Earnings	1.32	2.66	-	-	-	-
Net Income	76.06	66.56	43.53	10.05	0.04	627.91
Net Income to Common	76.06	66.56	43.53	10.05	0.04	627.91
Net Income Growth	24.79%	52.92%	333.18%	23823.81%	-99.99%	-11.91%
Shares Outstanding (Basic)	1,095	1,109	1,060	1,060	1,059	1,059
Shares Outstanding (Diluted)	1,095	1,109	1,060	1,060	1,060	1,061
Shares Change (YoY)	-2.04%	4.69%	-0.01%	-0.00%	-0.08%	-0.01%
EPS (Basic)	0.07	0.06	0.04	0.01	0.00	0.59
EPS (Diluted)	0.07	0.06	0.04	0.01	0.00	0.59
EPS Growth	27.39%	50.00%	321.81%	24215.39%	-99.99%	-11.94%
Free Cash Flow	-	-349.6	242.64	-498.25	139.06	-519.57
Free Cash Flow Per Share	-	-0.32	0.23	-0.47	0.13	-0.49
Dividend Per Share	-	-	0.050	0.050	0.050	0.100
Dividend Growth	-	-	-	-	-50.00%	-60.00%
Gross Margin	17.30%	16.28%	15.72%	16.40%	15.24%	17.25%
Operating Margin	3.34%	2.90%	5.03%	1.55%	1.42%	4.45%
Profit Margin	2.86%	2.61%	2.05%	0.51%	0.00%	19.98%
Free Cash Flow Margin	-	-13.71%	11.41%	-25.25%	7.17%	-16.53%
EBITDA	258.34	241.05	263.83	185.68	182.02	287.69
EBITDA Margin	9.72%	9.45%	12.41%	9.41%	9.39%	9.15%
D&A For EBITDA	169.48	166.97	156.91	155.14	154.56	147.87
EBIT	88.85	74.08	106.92	30.54	27.47	139.82
EBIT Margin	3.34%	2.90%	5.03%	1.55%	1.42%	4.45%
Effective Tax Rate	33.06%	33.43%	25.76%	62.51%	99.91%	24.18%
Revenue as Reported	2,698	2,590	2,149	1,987	1,973	3,840
Advertising Expenses	-	-	1.77	16.52	2.07	22.39

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