लोडिंग एरर


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	12 Months	Sep-23	Sep-24

Revenue	18.14	83.89	88.93	1.59	23.87	11.04	9.61	(3.22)
% Growth		3.62	0.06	(0.98)	14.05			(1.33)

Adjusted EBITDA	16.92	82.71	87.68	0.33	22.49	9.64	8.94	(3.91)
% Margin	0.93	0.99	0.99	0.21	0.94	0.87	0.93	1.21

Adjusted EBIT	16.92	82.71	87.68	0.33	22.49	9.64	8.94	(3.91)
% Margin	0.93	0.99	0.99	0.21	0.94	0.87	0.93	1.21

Adjusted Net Income	14.99	82.78	85.08	(0.93)	19.40	7.11	7.30	(4.99)
% Margin	0.83	0.99	0.96	(0.59)	0.81	0.64	0.76	1.55

Adjusted Basic EPS	5.75	32.10	33.62	(0.37)	7.80	2.90	2.92	(2.02)

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
EUR	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	Sep-24	Sep-23	Sep-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	18	84	89	2	24	11	10	(3)
% Growth	NA	362.4%	6.0%	-98.2%	1404.9%			-133.5%

Cost of Revenue	0	0	0	0	0	0	0	0
Gross Profit	18	84	89	2	24	11	10	(3)
% Revenue	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	(0)	(0)	(0)
General and Admin	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)
Other Inc / (Exp)	(1)	1	(2)	0	(0)	1	(0)	0
Total Operating Exp	(2)	(0)	(3)	(1)	(1)	(1)	(1)	(0)

Operating Income	16	84	86	0	22	10	9	(4)
% Revenue	87.0%	99.6%	96.6%	26.5%	93.9%	92.7%	90.1%	109.1%

Interest Expense	(1)	(1)	(1)	(1)	(3)	(3)	(1)	(1)
Pre-tax Income	15	83	85	(1)	19	7	7	(5)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	0	0	0	0	0
Net Income to Company	15	83	85	(1)	19	7	7	(5)
% Margin	82.6%	98.7%	95.7%	-58.7%	81.3%	64.4%	76.0%	154.9%

Minority Interest in Earnings	0	0	0	0	0	0	0	0
Net Income to Stockholders	15	83	85	(1)	19	7	7	(5)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	15	83	85	(1)	19	7	7	(5)
% Margin	82.6%	98.7%	95.7%	-58.7%	81.3%	64.4%	76.0%	154.9%

As Reported
Basic EPS (Continuing Ops)	5.75	32.10	33.62	(0.37)	7.80	2.86	2.92	(2.02)
Diluted EPS (Continuing Ops)	5.75	32.10	33.62	(0.37)	7.80	2.86	2.92	(2.02)

WA Basic Shares Out.	2.60	2.58	2.53	2.51	2.49	2.45	2.50	2.47
WA Diluted Shares Out.	2.60	2.58	2.53	2.51	2.49	2.45	2.50	2.47

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	15	83	85	(1)	19	7	7	(5)
Addback: Net Interest Expense	1	1	1	1	3	3	1	1
Addback: Other Non Operating Expenses, Total	1	(1)	2	(0)	0	(1)	0	(0)
Addback: Depreciation & Amortization	0	0	0	0	0	0	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	17	83	88	0	22	10	9	(4)
% Margin	93.3%	98.6%	98.6%	20.9%	94.2%	87.3%	93.1%	121.4%

Adjusted EBIT	17	83	88	0	22	10	9	(4)
% Margin	93.3%	98.6%	98.6%	20.9%	94.2%	87.3%	93.1%	121.4%

Adjusted Net Income Reconciliation
Net Income to Company	15	83	85	(1)	19	7	7	(5)
Addback: Unusual Items	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0
Adjusted Net Income	15	83	85	(1)	19	7	7	(5)
% Margin	82.6%	98.7%	95.7%	-58.7%	81.3%	64.4%	76.0%	154.9%

आल राइट्स रिजर्व्ड। टर्म्स ऑफ़ यूज़

हिंदी

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt