INR Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Operating Revenue	350.38	257.71	159.53	142.6
Other Revenue	6.06	1.32	2.2	0.56
Revenue	356.43	259.02	161.73	143.16
Revenue Growth (YoY)	37.61%	60.16%	12.97%	-
Cost of Revenue	81.45	77.44	49.47	23.93
Gross Profit	274.98	181.58	112.26	119.23
Selling, General & Admin	27.31	13.05	4.89	4.71
Other Operating Expenses	-52.49	23.12	-44.44	25.54
Operating Expenses	78.58	109.89	14.25	48.59
Operating Income	196.4	71.69	98.02	70.64
Interest Expense	-9.67	-21.53	-11.91	-2.57
Other Non Operating Income (Expenses)	-1.54	-0.87	0.57	0.06
EBT Excluding Unusual Items	185.2	49.29	86.67	68.13
Other Unusual Items	-126.1	-	-	-
Pretax Income	59.1	49.29	86.67	68.13
Income Tax Expense	-4.86	-	-	-
Earnings From Continuing Operations	63.96	49.29	86.67	68.13
Minority Interest in Earnings	-40.21	-	-	-
Net Income	23.75	49.29	86.67	68.13
Preferred Dividends & Other Adjustments	9.91	-	-	-
Net Income to Common	13.84	49.29	86.67	68.13
Net Income Growth	-51.81%	-43.13%	27.22%	-
Shares Outstanding (Basic)	15	-	-	-
Shares Outstanding (Diluted)	61	-	-	-
EPS (Basic)	0.90	-	-	-
EPS (Diluted)	0.89	-	-	-
Free Cash Flow	-168.38	-78.45	-330.21	-30.69
Free Cash Flow Per Share	-2.76	-	-	-
Gross Margin	77.15%	70.10%	69.41%	83.28%
Operating Margin	55.10%	27.68%	60.60%	49.34%
Profit Margin	3.88%	19.03%	53.59%	47.59%
Free Cash Flow Margin	-47.24%	-30.29%	-204.17%	-21.44%
EBITDA	300.15	145.42	151.81	88.98
EBITDA Margin	84.21%	56.14%	93.87%	62.15%
D&A For EBITDA	103.75	73.73	53.8	18.34
EBIT	196.4	71.69	98.02	70.64
EBIT Margin	55.10%	27.68%	60.60%	49.34%
Revenue as Reported	356.43	259.02	161.73	143.16

Source: S&P Capital IQ. Standard template. Financial Sources.