Tinna Rubber and Infrastructure Limited

BOM:TINNARUBRBasic Materials

——At close · Market cap —

TINNARUBR · Income statement · TradingHolo

INR billions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Revenue	1.3	2.3	3.0	3.6	5.0	5.5	+8.1%
Cost of revenue	0.6	1.2	1.8	2.0	2.8	3.6	+27.1%
Gross profit	0.2	1.1	1.2	1.6	2.2	1.9	−15.6%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.0	0.0	0.0	0.1	0.1	1.1	+1305.0%
Selling & marketing	0.0	0.0	0.0	0.0	0.0	0.0	−100.0%
Operating expenses	0.1	0.0	0.0	1.0	1.6	1.1	−30.8%
Operating income	0.1	0.3	0.3	0.6	0.7	0.8	+21.5%
Interest expense	0.1	0.1	0.1	0.1	0.1	0.1	−0.6%
Interest income	0.0	0.0	0.0	0.0	0.0	0.0	—
Other income / expense	(0.1)	(0.1)	(0.0)	(0.1)	(0.0)	(0.1)	−158.2%
Pre-tax income	0.0	0.2	0.3	0.5	0.6	0.7	+13.8%
Income tax	0.0	0.1	0.1	0.1	0.1	0.2	+28.5%
Net income	(0.0)	0.2	0.2	0.4	0.5	0.5	+9.3%
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	—
EPS, basic (per share)	(0.08)	9.86	12.73	23.52	28.23	29.68	+5.1%
EPS, diluted (per share)	(0.08)	9.86	12.73	23.52	28.19	29.67	+5.3%
EBITDA	0.2	0.4	0.4	0.7	0.8	1.0	+18.0%
Depreciation & amortization	0.1	0.1	0.1	0.1	0.1	0.1	+26.7%
Weighted average shares (shares)	17,129,500	17,129,500	17,129,500	17,129,500	17,153,000	17,806,000	+3.8%
Weighted average diluted shares (shares)	17,129,500	17,129,500	17,129,500	17,129,500	17,153,000	17,812,000	+3.8%
Gross margin	18.8%	49.7%	39.9%	43.9%	44.3%	34.6%	−9.7 pts
Operating margin	7.6%	12.6%	10.2%	16.1%	13.2%	14.9%	+1.6 pts
Net margin	−0.1%	7.4%	7.4%	11.1%	9.6%	9.7%	+0.1 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.