Brady & Morris Engineering Company Limited (BOM:505690)

BOM:505690 Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	791.54	903.06	752.08	603.68	467.92	380.92
Revenue Growth (YoY)	-11.03%	20.08%	24.58%	29.02%	22.84%	-12.59%
Cost of Revenue	449.02	522.67	424.53	356.39	276.43	234.13
Gross Profit	342.52	380.39	327.55	247.3	191.48	146.79
Selling, General & Admin	149.67	137.05	108.06	90.23	73.39	59.22
Other Operating Expenses	118.66	125.93	95.17	81.59	65.16	52.77
Operating Expenses	278.99	272.89	209.54	177.61	144.07	118.4
Operating Income	63.53	107.5	118.02	69.69	47.41	28.39
Interest Expense	-4.82	-2.7	-4.1	-2.05	-2.08	-1.64
Interest & Investment Income	1.74	1.74	1.25	1.62	0.97	2.14
Currency Exchange Gain (Loss)	0.3	0.3	0.73	0.33	0.01	0.01
Other Non Operating Income (Expenses)	2.84	-5.84	-2.58	-3.33	-2.38	-2.53
EBT Excluding Unusual Items	63.6	101.01	113.32	66.25	43.94	26.36
Gain (Loss) on Sale of Investments	0.22	0.22	1.8	2.77	1.26	0.05
Gain (Loss) on Sale of Assets	-	-	-	-	-	0.23
Other Unusual Items	193.19	193.19	-	-	-	-
Pretax Income	257.01	294.42	115.12	69.02	45.19	26.64
Income Tax Expense	45.13	54.28	30.97	18.47	13.26	0.35
Earnings From Continuing Operations	211.87	240.14	84.15	50.55	31.93	26.29
Net Income	211.87	240.14	84.15	50.55	31.93	26.29
Net Income to Common	211.87	240.14	84.15	50.55	31.93	26.29
Net Income Growth	121.77%	185.38%	66.47%	58.30%	21.48%	42.89%
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
EPS (Basic)	94.18	106.73	37.40	22.47	14.19	11.68
EPS (Diluted)	94.18	106.73	37.40	22.47	14.19	11.68
EPS Growth	121.83%	185.38%	66.47%	58.30%	21.48%	42.89%
Free Cash Flow	-184.42	-128.43	24.34	35.16	4.01	73.29
Free Cash Flow Per Share	-81.98	-57.08	10.82	15.63	1.78	32.57
Gross Margin	43.27%	42.12%	43.55%	40.96%	40.92%	38.54%
Operating Margin	8.03%	11.90%	15.69%	11.54%	10.13%	7.45%
Profit Margin	26.77%	26.59%	11.19%	8.37%	6.82%	6.90%
Free Cash Flow Margin	-23.30%	-14.22%	3.24%	5.82%	0.86%	19.24%
EBITDA	73.51	116.73	123.56	75.16	52.93	34.6
EBITDA Margin	9.29%	12.93%	16.43%	12.45%	11.31%	9.08%
D&A For EBITDA	9.98	9.22	5.54	5.47	5.52	6.21
EBIT	63.53	107.5	118.02	69.69	47.41	28.39
EBIT Margin	8.03%	11.90%	15.69%	11.54%	10.13%	7.45%
Effective Tax Rate	17.56%	18.44%	26.90%	26.77%	29.35%	1.33%
Revenue as Reported	806.14	908.98	758.07	758.07	473.57	388.67
Advertising Expenses	-	1.2	0.25	0.54	0.19	0.2

Source: S&P Global Market Intelligence. Standard template. Financial Sources.