Inside Logic
Financial Statement (Annual)
October 6, 2022
Net Present Value	₹            16,50,09,574	2022	2023	2024
	Unit	Year 1	Year 2	Year 3
INCOME STATEMENT
Revenue	INR	2,67,15,188	8,47,63,955	17,07,61,576
Visual Sense (Subscription)	INR	2,02,50,000	7,60,50,000	15,70,50,000
Album Sense	INR	64,65,188	87,13,955	1,37,11,576
COGS	INR	1,01,25,000	3,80,25,000	7,85,25,000
Visual Sense (Subscription)	INR	1,01,25,000	3,80,25,000	7,85,25,000
Gross Profit	INR	1,65,90,188	4,67,38,955	9,22,36,576
Gross margin	%	62.1%	55.1%	54.0%
OPERATING COST	INR	1,50,00,000	1,86,00,000	2,52,60,000
Total Operating Cost :	INR	1,50,00,000	1,86,00,000	2,52,60,000
EBITDA	INR	15,90,188	2,81,38,955	6,69,76,576
EBITDA margin		6.0%	33.2%	39.2%
D&A	INR	0	0	0
EBIT	INR	15,90,188	2,81,38,955	6,69,76,576
EBIT margin		6.0%	33.2%	39.2%
Interest expense	INR	0	0	0
Income taxes	INR	4,13,449	73,16,128	1,74,13,910
Net income	INR	11,76,739	2,08,22,826	4,95,62,666
Net margin		4.4%	24.6%	29.0%