Vinny Overseas Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Operating Revenue	1,246	1,216	1,127	1,064	1,100
Other Revenue	-0	-	-	-	-
Revenue	1,246	1,216	1,127	1,064	1,100
Revenue Growth (YoY)	2.50%	7.86%	5.92%	-3.24%	-20.38%
Cost of Revenue	663.6	647.86	579.85	557.56	802.2
Gross Profit	582.55	567.86	547.28	506.59	297.59
Selling, General & Admin	62.54	49.7	42.72	38.81	31.93
Other Operating Expenses	466.13	460.44	406.16	384.62	283.84
Operating Expenses	588.71	560.68	496.37	464.19	343.27
Operating Income	-6.16	7.18	50.91	42.4	-45.67
Interest Expense	-9	-9.01	-16.62	-10.42	-14.65
Interest & Investment Income	-	15.8	6.11	1.19	0.26
Currency Exchange Gain (Loss)	-	5.13	2.88	0.13	-0.14
Other Non Operating Income (Expenses)	28.85	54.77	-0	-0.15	-0.33
EBT Excluding Unusual Items	13.69	73.88	43.27	33.15	-60.53
Gain (Loss) on Sale of Assets	-	-2.83	-0.39	0.54	0.16
Other Unusual Items	-	0.83	0.58	0.34	0.81
Pretax Income	13.69	71.88	43.47	34.03	-59.56
Income Tax Expense	4.46	20.34	8.02	9.95	-14.46
Net Income	9.23	51.54	35.45	24.07	-45.11
Net Income to Common	9.23	51.54	35.45	24.07	-45.11
Net Income Growth	-82.10%	45.41%	47.24%	-	-
Shares Outstanding (Basic)	461	357	233	233	233
Shares Outstanding (Diluted)	461	357	233	233	233
Shares Change (YoY)	29.11%	53.57%	-	-	0.73%
EPS (Basic)	0.02	0.14	0.15	0.10	-0.19
EPS (Diluted)	0.02	0.14	0.15	0.10	-0.19
EPS Growth	-85.71%	-6.67%	50.00%	-	-
Free Cash Flow	-43.17	-247.33	49.21	-11.91	105.1
Free Cash Flow Per Share	-0.09	-0.69	0.21	-0.05	0.45
Gross Margin	46.75%	46.71%	48.55%	47.60%	27.06%
Operating Margin	-0.50%	0.59%	4.52%	3.98%	-4.15%
Profit Margin	0.74%	4.24%	3.15%	2.26%	-4.10%
Free Cash Flow Margin	-3.46%	-20.34%	4.37%	-1.12%	9.56%
EBITDA	53.88	57.33	98.17	82.93	-18.5
EBITDA Margin	4.32%	4.72%	8.71%	7.79%	-1.68%
D&A For EBITDA	60.04	50.15	47.26	40.54	27.18
EBIT	-6.16	7.18	50.91	42.4	-45.67
EBIT Margin	-0.50%	0.59%	4.52%	3.98%	-4.15%
Effective Tax Rate	32.60%	28.29%	18.46%	29.25%	-
Revenue as Reported	1,275	1,287	1,134	1,066	1,101

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