Bodhi Tree Multimedia Limited (BOM:543767)
India · Delayed Price · Currency is INR 6.36
-0.05 (-0.78%)
At close: Jun 3, 2026
Bodhi Tree Multimedia Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 1,155 | 890.98 | 639.99 | 426.12 | 590.85 |
Other Revenue | 29.57 | - | - | - | - |
| 1,185 | 890.98 | 639.99 | 426.12 | 590.85 | |
Revenue Growth (YoY) | 32.95% | 39.22% | 50.19% | -27.88% | 65.56% |
Cost of Revenue | 970.79 | 710.77 | 507.66 | 349.37 | 467.14 |
Gross Profit | 213.8 | 180.21 | 132.33 | 76.75 | 123.71 |
Selling, General & Admin | - | 73.42 | 64.5 | 13.62 | 84.85 |
Other Operating Expenses | 42.87 | 13.39 | 8.05 | 11.55 | 8.16 |
Operating Expenses | 67.9 | 90.13 | 74.81 | 27.12 | 94.14 |
Operating Income | 145.9 | 90.08 | 57.53 | 49.63 | 29.57 |
Interest Expense | -34.65 | -23.6 | -7.6 | -6.16 | -2.26 |
Interest & Investment Income | - | 1.02 | 0.1 | 0.49 | - |
Earnings From Equity Investments | 0.77 | - | - | -0.01 | - |
Other Non Operating Income (Expenses) | 0 | 5.59 | 0.14 | - | 0.06 |
EBT Excluding Unusual Items | 112.02 | 73.08 | 50.18 | 43.95 | 27.37 |
Gain (Loss) on Sale of Assets | - | - | 0.14 | 0.13 | - |
Other Unusual Items | - | 0.02 | 0.55 | 1.46 | 2.97 |
Pretax Income | 112.02 | 73.1 | 50.87 | 45.54 | 30.34 |
Income Tax Expense | 32.44 | 23.89 | 15.42 | 12.98 | -1.95 |
Earnings From Continuing Operations | 79.59 | 49.21 | 35.44 | 32.56 | 32.29 |
Minority Interest in Earnings | -15.79 | -0.39 | -1.52 | - | - |
Net Income | 63.8 | 48.82 | 33.92 | 32.56 | 32.29 |
Net Income to Common | 63.8 | 48.82 | 33.92 | 32.56 | 32.29 |
Net Income Growth | 30.68% | 43.92% | 4.17% | 0.84% | 29.57% |
Shares Outstanding (Basic) | 145 | 125 | 125 | 122 | 112 |
Shares Outstanding (Diluted) | 145 | 125 | 125 | 122 | 112 |
Shares Change (YoY) | 16.03% | - | 2.56% | 8.33% | 178.99% |
EPS (Basic) | 0.44 | 0.39 | 0.27 | 0.27 | 0.29 |
EPS (Diluted) | 0.44 | 0.39 | 0.27 | 0.27 | 0.29 |
EPS Growth | 12.62% | 43.92% | 1.67% | -6.97% | -53.57% |
Free Cash Flow | -459.34 | -142.33 | -19.71 | -69.22 | -37.81 |
Free Cash Flow Per Share | -3.17 | -1.14 | -0.16 | -0.57 | -0.34 |
Dividend Per Share | - | - | 0.050 | 0.050 | - |
Gross Margin | 18.05% | 20.23% | 20.68% | 18.01% | 20.94% |
Operating Margin | 12.32% | 10.11% | 8.99% | 11.65% | 5.00% |
Profit Margin | 5.39% | 5.48% | 5.30% | 7.64% | 5.46% |
Free Cash Flow Margin | -38.78% | -15.97% | -3.08% | -16.24% | -6.40% |
EBITDA | 170.93 | 90.39 | 57.74 | 49.71 | 29.68 |
EBITDA Margin | 14.43% | 10.14% | 9.02% | 11.67% | 5.02% |
D&A For EBITDA | 25.03 | 0.31 | 0.21 | 0.08 | 0.11 |
EBIT | 145.9 | 90.08 | 57.53 | 49.63 | 29.57 |
EBIT Margin | 12.32% | 10.11% | 8.99% | 11.65% | 5.00% |
Effective Tax Rate | 28.96% | 32.68% | 30.32% | 28.50% | - |
Revenue as Reported | 1,185 | 897.61 | 640.93 | 428.22 | 593.89 |
Advertising Expenses | - | 0.93 | 1.97 | 1.08 | 0.09 |