Brainbees Solutions Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	76,596	64,809	56,325	24,013	16,029
Revenue Growth (YoY)	18.19%	15.06%	134.56%	49.81%	-
Cost of Revenue	55,270	41,771	39,450	15,764	10,490
Gross Profit	21,326	23,037	16,875	8,249	5,538
Selling, General & Admin	-	12,487	12,425	6,164	3,811
Other Operating Expenses	19,026	9,728	7,564	2,150	1,286
Operating Expenses	23,072	25,924	22,932	9,422	5,799
Operating Income	-1,746	-2,887	-6,057	-1,173	-260.93
Interest Expense	-1,583	-1,091	-662.29	-370.93	-140.76
Interest & Investment Income	-	519.06	638.69	984.99	1,030
Earnings From Equity Investments	-	-	-	-	35.62
Other Non Operating Income (Expenses)	1,505	322.21	232.57	131.61	276.5
EBT Excluding Unusual Items	-1,824	-3,136	-5,848	-427.46	940.77
Merger & Restructuring Charges	-	-	-45.13	-92.63	-
Other Unusual Items	-495.53	-78.85	593.19	8.65	42.44
Pretax Income	-2,320	-3,215	-5,300	-511.44	983.21
Income Tax Expense	328.12	-0.13	-439.67	275.41	-1,176
Earnings From Continuing Operations	-2,648	-3,215	-4,861	-786.85	2,159
Minority Interest in Earnings	733.4	472.3	449.75	67.56	-10.7
Net Income	-1,915	-2,743	-4,411	-719.29	2,149
Net Income to Common	-1,915	-2,743	-4,411	-719.29	2,149
Shares Outstanding (Basic)	466	443	443	414	366
Shares Outstanding (Diluted)	466	443	443	414	375
Shares Change (YoY)	5.27%	0.00%	6.78%	10.45%	-
EPS (Basic)	-4.11	-6.20	-9.97	-1.74	5.87
EPS (Diluted)	-4.11	-6.20	-9.97	-1.74	5.73
Free Cash Flow	-3,040	-3,826	-6,321	-3,496	-1,080
Free Cash Flow Per Share	-6.53	-8.64	-14.28	-8.44	-2.88
Gross Margin	27.84%	35.55%	29.96%	34.35%	34.55%
Operating Margin	-2.28%	-4.45%	-10.75%	-4.88%	-1.63%
Profit Margin	-2.50%	-4.23%	-7.83%	-3.00%	13.41%
Free Cash Flow Margin	-3.97%	-5.90%	-11.22%	-14.56%	-6.74%
EBITDA	541.96	-666.38	-4,163	-661.07	31.03
EBITDA Margin	0.71%	-1.03%	-7.39%	-2.75%	0.19%
D&A For EBITDA	2,288	2,220	1,894	512.06	291.96
EBIT	-1,746	-2,887	-6,057	-1,173	-260.93
EBIT Margin	-2.28%	-4.45%	-10.75%	-4.88%	-1.63%
Revenue as Reported	78,101	65,751	57,313	25,169	17,401
Advertising Expenses	-	4,822	4,165	2,686	1,640

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