Panorama Studios International

BOM:PANORAMAConsumer Cyclical

——At close · Market cap —

PANORAMA · Income statement · TradingHolo

INR billions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	YoY
Revenue	0.8	0.8	3.3	4.4	3.6	3.1	−15.3%
Cost of revenue	0.6	0.8	2.5	3.7	2.9	2.8	−2.9%
Gross profit	0.2	0.0	0.8	0.7	0.8	0.3	−61.2%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.0	0.0	0.0	0.0	0.0	0.1	+411.5%
Selling & marketing	0.0	0.0	0.0	0.0	0.0	0.0	—
Operating expenses	0.0	0.1	0.2	0.1	0.2	0.1	−48.3%
Operating income	0.1	(0.0)	0.5	0.6	0.6	0.2	−65.7%
Interest expense	0.0	0.0	0.1	0.1	0.1	0.1	+43.4%
Interest income	0.0	0.0	0.0	0.0	0.0	0.0	—
Other income / expense	(0.0)	0.0	(0.0)	(0.1)	(0.0)	(0.0)	+8.8%
Pre-tax income	0.1	(0.0)	0.5	0.5	0.5	0.2	−69.7%
Income tax	0.0	0.0	0.1	0.1	0.1	0.1	−54.9%
Net income	0.1	0.0	0.4	0.4	0.4	0.2	−62.6%
Discontinued operations	0.0	0.0	(0.0)	0.0	0.0	0.0	—
Other net income adjustments	0.0	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	+0.0%
EPS, basic (per share)	0.38	0.03	1.71	1.74	1.73	0.60	−65.3%
EPS, diluted (per share)	0.33	0.03	1.71	1.73	1.70	0.60	−64.6%
EBITDA	0.1	0.1	0.6	0.6	0.6	0.3	−48.2%
Depreciation & amortization	0.0	0.0	0.0	0.0	0.0	0.1	+105.6%
Weighted average shares (shares)	132,593,257	213,615,468	217,818,342	219,195,402	242,420,346	261,162,000	+7.7%
Weighted average diluted shares (shares)	153,899,528	214,666,187	217,818,342	219,784,855	246,949,232	261,162,000	+5.8%
Gross margin	21.0%	2.7%	23.6%	15.5%	21.2%	9.7%	−11.5 pts
Operating margin	16.9%	−4.5%	16.5%	13.8%	15.8%	6.4%	−9.4 pts
Net margin	6.6%	0.8%	11.4%	8.7%	11.5%	5.1%	−6.4 pts

INR billionsUpdated Tue 31 Mar ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.