₹49.89 ($0.52)

-0.46 (-0.91%)

BSE · Industrials · Agricultural - Machinery · Tech Score Neutral · Power 52 · ₹993.9M mcap · 4M float · 0.018% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.8B -17.4% ▼

5Y CAGR: +32.4%

Gross Profit

$476M -20.8% ▼

5Y CAGR: +21.2%

Operating Income

$67M -86.5% ▼

Net Income

$55M -11.7% ▼

5Y CAGR: +58.2%

EPS (Diluted)

$2.76 -11.5% ▼

5Y CAGR: +50.3%

EBITDA

$122M +9.2% ▲

5Y CAGR: +29.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$703M	$1.3B	$1.5B	$2.2B	$1.8B
YoY Growth	+58.1%	+85.2%	+14.3%	+47.4%	-17.4%
Cost of Revenue	$486M	$973M	$1.0B	$1.6B	$1.3B
Gross Profit	$217M	$328M	$475M	$600M	$476M
Gross Margin	30.9%	25.2%	32.0%	27.4%	26.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$62M	$126M	$178M	$105M	$409M
Operating Expenses	$204M	$155M	$384M	$105M	$409M
Operating Income	$13M	$42M	$91M	$496M	$67M
Operating Margin	1.9%	3.3%	6.1%	22.6%	3.7%
Interest Expense	$12M	$18M	$12M	$21M	$21M
Income Before Tax	$17M	$40M	$76M	$88M	$73M
Tax Expense	$5M	$10M	$20M	$26M	$18M
Net Income	$13M	$30M	$57M	$62M	$55M
Net Margin	1.8%	2.3%	3.8%	2.8%	3.0%
EPS (Diluted)	$0.83	$2.93	$2.84	$3.12	$2.76
EBITDA	$42M	$74M	$105M	$112M	$122M
Shares Outstanding	15M	18M	20M	20M	20M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$304M	$545M	$700M	$645M	$365M	$443M	$477M	$527M
Cost of Revenue	$234M	$405M	$535M	$448M	$253M	$345M	$343M	$365M
Gross Profit	$70M	$139M	$165M	$197M	$112M	$99M	$134M	$162M
Gross Margin	23.0%	25.6%	23.6%	30.6%	30.7%	22.2%	28.2%	30.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$58M	$0	$0	$31M	$65M	$84M	$106M	$153M
Operating Expenses	$58M	$107M	$139M	$31M	$97M	$84M	$106M	$153M
Operating Income	$12M	$32M	$26M	$166M	$15M	$15M	$28M	$9M
Operating Margin	3.9%	5.9%	3.7%	25.7%	4.1%	3.3%	6.0%	1.7%
Interest Expense	$3M	$6M	$5M	$8M	$4M	$5M	$6M	$6M
Income Before Tax	$17M	$34M	$24M	$13M	$17M	$11M	$24M	$21M
Tax Expense	$4M	$12M	$3M	$7M	$4M	$7M	$10M	-$3M
Net Income	$13M	$22M	$22M	$6M	$13M	$5M	$14M	$23M
Net Margin	4.2%	4.0%	3.1%	1.0%	3.7%	1.0%	2.8%	4.4%
EPS (Diluted)	$0.64	$1.73	$1.08	$0.31	$0.67	$0.23	$0.68	$1.17
EBITDA	$25M	$46M	$34M	$25M	$27M	$24M	$37M	$32M
Shares Outstanding	20M	20M	20M	20M	20M	20M	20M	20M

RUNGTAIR.BO BSE