Brainbees Solutions Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	80,643	76,596	64,809	56,325	24,013	16,029
Revenue Growth (YoY)	13.20%	18.19%	15.06%	134.56%	49.81%	-
Cost of Revenue	51,430	48,174	41,771	39,450	15,764	10,490
Gross Profit	29,213	28,422	23,037	16,875	8,249	5,538
Selling, General & Admin	14,581	14,483	12,487	12,425	6,164	3,811
Other Operating Expenses	12,442	11,639	9,728	7,564	2,150	1,286
Operating Expenses	31,129	30,168	25,924	22,932	9,422	5,799
Operating Income	-1,916	-1,746	-2,887	-6,057	-1,173	-260.93
Interest Expense	-1,537	-1,522	-1,091	-662.29	-370.93	-140.76
Interest & Investment Income	920.41	920.41	519.06	638.69	984.99	1,030
Earnings From Equity Investments	-	-	-	-	-	35.62
Other Non Operating Income (Expenses)	631.98	342.73	322.21	232.57	131.61	276.5
EBT Excluding Unusual Items	-1,901	-2,005	-3,136	-5,848	-427.46	940.77
Merger & Restructuring Charges	-	-	-	-45.13	-92.63	-
Asset Writedown	-1,972	-1,972	-	-	-	-
Other Unusual Items	1,690	1,656	-78.85	593.19	8.65	42.44
Pretax Income	-2,182	-2,320	-3,215	-5,300	-511.44	983.21
Income Tax Expense	250.71	328.12	-0.13	-439.67	275.41	-1,176
Earnings From Continuing Operations	-2,433	-2,648	-3,215	-4,861	-786.85	2,159
Minority Interest in Earnings	772.98	733.4	472.3	449.75	67.56	-10.7
Net Income	-1,660	-1,915	-2,743	-4,411	-719.29	2,149
Net Income to Common	-1,660	-1,915	-2,743	-4,411	-719.29	2,149
Shares Outstanding (Basic)	480	466	443	443	414	366
Shares Outstanding (Diluted)	480	466	443	443	414	375
Shares Change (YoY)	7.33%	5.27%	0.00%	6.78%	10.45%	-
EPS (Basic)	-3.46	-4.11	-6.20	-9.97	-1.74	5.87
EPS (Diluted)	-3.46	-4.11	-6.20	-9.97	-1.74	5.73
Free Cash Flow	471.5	-2,860	-3,826	-6,321	-3,496	-1,080
Free Cash Flow Per Share	0.98	-6.14	-8.64	-14.28	-8.44	-2.88
Gross Margin	36.23%	37.11%	35.55%	29.96%	34.35%	34.55%
Operating Margin	-2.38%	-2.28%	-4.45%	-10.75%	-4.88%	-1.63%
Profit Margin	-2.06%	-2.50%	-4.23%	-7.83%	-3.00%	13.41%
Free Cash Flow Margin	0.58%	-3.73%	-5.90%	-11.22%	-14.56%	-6.74%
EBITDA	308.2	501.81	-666.38	-4,163	-661.07	31.03
EBITDA Margin	0.38%	0.66%	-1.03%	-7.39%	-2.75%	0.19%
D&A For EBITDA	2,224	2,248	2,220	1,894	512.06	291.96
EBIT	-1,916	-1,746	-2,887	-6,057	-1,173	-260.93
EBIT Margin	-2.38%	-2.28%	-4.45%	-10.75%	-4.88%	-1.63%
Revenue as Reported	82,437	78,101	65,751	57,313	25,169	17,401
Advertising Expenses	-	6,471	4,822	4,165	2,686	1,640

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.