Also trades as: FACT.BO (BSE) · $vol 0M

₹740.45 ($7.69)

+5.50 (+0.75%)

NSE · Basic Materials · Agricultural Inputs · Tech Score Sell · Power 36 · ₹477.6B mcap · 9M float · 8.33% daily turnover

Analysis Technicals Weather Peers

Revenue

$57.2B +134.6% ▲

5Y CAGR: +20.6%

Gross Profit

$9.3B +294.4% ▲

5Y CAGR: +19.9%

Operating Income

$335M -46.9% ▼

5Y CAGR: -42.1%

Net Income

-$396M -196.0% ▼

EPS (Diluted)

$-0.61 -195.3% ▼

EBITDA

$2.5B -26.3% ▼

5Y CAGR: -16.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$27.2B	$31.6B	$29.4B	$40.5B	$57.2B
YoY Growth	+21.3%	+16.1%	-6.7%	+37.7%	+134.6%
Cost of Revenue	$35.6B	$49.0B	$33.1B	$28.7B	$47.9B
Gross Profit	$15.9B	-$17.4B	-$14.0B	$11.8B	$9.3B
Gross Margin	58.6%	-55.2%	-47.6%	29.1%	16.3%
R&D Expenses	$8M	$4M	$6M	$0	$0
SG&A Expenses	$2.2B	$2.5B	$2.9B	$8.1B	$9.0B
Operating Expenses	$2.9B	$5.4B	$14.1B	$11.2B	$9.0B
Operating Income	-$11.3B	$7.5B	-$17.8B	$582M	$335M
Operating Margin	-41.6%	23.8%	-60.4%	1.4%	0.6%
Interest Expense	$2.4B	$2.4B	$2.4B	$2.5B	$2.5B
Income Before Tax	$3.5B	$6.1B	$435M	$537M	-$399M
Tax Expense	$0	$2M	-$1.0B	$125M	-$3M
Net Income	$3.5B	$6.1B	$1.5B	$412M	-$396M
Net Margin	12.7%	19.4%	5.0%	1.0%	-0.7%
EPS (Diluted)	$5.35	$9.47	$1.98	$0.64	$-0.61
EBITDA	$6.2B	$8.9B	$3.2B	$3.4B	$2.5B
Shares Outstanding	647M	647M	647M	644M	649M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$6.0B	$14.5B	$9.5B	-$5.6B	$10.4B	$16.3B	$15.7B	$14.8B
Cost of Revenue	$4.9B	$11.3B	$6.6B	$7.2B	$7.6B	$13.7B	$12.9B	$12.1B
Gross Profit	$1.1B	$3.2B	$2.9B	-$12.7B	$2.8B	$2.6B	$2.8B	$2.7B
Gross Margin	17.6%	22.1%	30.7%	228.4%	27.3%	16.1%	17.6%	18.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.7B	$0	$0	$652M	$741M	$2.3B	$0	$2.3B
Operating Expenses	$1.7B	$2.9B	$2.7B	-$13.5B	$2.7B	$2.3B	$3.3B	$2.3B
Operating Income	-$619M	$286M	$195M	$769M	$170M	$318M	-$514M	$362M
Operating Margin	-10.3%	2.0%	2.1%	-13.8%	1.6%	1.9%	-3.3%	2.4%
Interest Expense	$620M	$614M	$618M	$603M	$617M	$619M	$618M	$643M
Income Before Tax	-$643M	$154M	$147M	$880M	$71M	$212M	-$741M	$58M
Tax Expense	-$157M	$42M	$67M	$172M	$28M	$4M	-$62M	$27M
Net Income	-$487M	$112M	$80M	$707M	$43M	$209M	-$679M	$32M
Net Margin	-8.1%	0.8%	0.8%	-12.7%	0.4%	1.3%	-4.3%	0.2%
EPS (Diluted)	$-0.75	$0.17	$0.12	$1.09	$0.07	$0.32	$-1.05	$0.05
EBITDA	$30M	$832M	$885M	$1.6B	$758M	$908M	-$37M	$826M
Shares Outstanding	649M	658M	667M	649M	611M	647M	647M	632M

FACT.NS NSE