Brainbees Solutions Limited (NSE: FIRSTCRY)
India
· Delayed Price · Currency is INR 630.15
+15.30 (2.49%)
Dec 24, 2024, 9:15 AM IST
Brainbees Solutions Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| Revenue | 71,240 | 64,809 | 56,325 | 24,013 | 16,029 |
| Revenue Growth (YoY) | 26.48% | 15.06% | 134.56% | 49.81% | - |
| Cost of Revenue | 45,360 | 41,771 | 39,450 | 15,764 | 10,490 |
| Gross Profit | 25,880 | 23,037 | 16,875 | 8,249 | 5,538 |
| Selling, General & Admin | 12,395 | 12,487 | 12,425 | 6,164 | 3,811 |
| Other Operating Expenses | 11,218 | 9,728 | 7,564 | 2,150 | 1,286 |
| Operating Expenses | 27,533 | 25,924 | 22,932 | 9,422 | 5,799 |
| Operating Income | -1,653 | -2,887 | -6,057 | -1,173 | -260.93 |
| Interest Expense | -1,134 | -1,091 | -662.29 | -370.93 | -140.76 |
| Interest & Investment Income | 519.06 | 519.06 | 638.69 | 984.99 | 1,030 |
| Earnings From Equity Investments | - | - | - | - | 35.62 |
| Other Non Operating Income (Expenses) | 322.21 | 322.21 | 232.57 | 131.61 | 276.5 |
| EBT Excluding Unusual Items | -1,946 | -3,136 | -5,848 | -427.46 | 940.77 |
| Merger & Restructuring Charges | - | - | -45.13 | -92.63 | - |
| Other Unusual Items | -211.69 | -78.85 | 593.19 | 8.65 | 42.44 |
| Pretax Income | -2,157 | -3,215 | -5,300 | -511.44 | 983.21 |
| Income Tax Expense | 144.74 | -0.13 | -439.67 | 275.41 | -1,176 |
| Earnings From Continuing Operations | -2,302 | -3,215 | -4,861 | -786.85 | 2,159 |
| Minority Interest in Earnings | 399.47 | 472.3 | 449.75 | 67.56 | -10.7 |
| Net Income | -1,903 | -2,743 | -4,411 | -719.29 | 2,149 |
| Net Income to Common | -1,903 | -2,743 | -4,411 | -719.29 | 2,149 |
| Shares Outstanding (Basic) | 448 | 443 | 443 | 414 | 366 |
| Shares Outstanding (Diluted) | 448 | 443 | 443 | 414 | 375 |
| Shares Change (YoY) | 1.14% | 0.00% | 6.78% | 10.45% | - |
| EPS (Basic) | -4.25 | -6.20 | -9.97 | -1.74 | 5.87 |
| EPS (Diluted) | -4.25 | -6.20 | -9.97 | -1.74 | 5.73 |
| Free Cash Flow | -5,758 | -3,826 | -6,321 | -3,496 | -1,080 |
| Free Cash Flow Per Share | -12.87 | -8.64 | -14.28 | -8.44 | -2.88 |
| Gross Margin | 36.33% | 35.55% | 29.96% | 34.35% | 34.55% |
| Operating Margin | -2.32% | -4.45% | -10.75% | -4.89% | -1.63% |
| Profit Margin | -2.67% | -4.23% | -7.83% | -3.00% | 13.41% |
| Free Cash Flow Margin | -8.08% | -5.90% | -11.22% | -14.56% | -6.74% |
| EBITDA | 610.96 | -666.38 | -4,163 | -661.07 | 31.03 |
| EBITDA Margin | 0.86% | -1.03% | -7.39% | -2.75% | 0.19% |
| D&A For EBITDA | 2,264 | 2,220 | 1,894 | 512.06 | 291.96 |
| EBIT | -1,653 | -2,887 | -6,057 | -1,173 | -260.93 |
| EBIT Margin | -2.32% | -4.45% | -10.75% | -4.89% | -1.63% |
| Revenue as Reported | 72,353 | 65,751 | 57,313 | 25,169 | 17,401 |
| Advertising Expenses | - | 4,822 | 4,165 | 2,686 | 1,640 |
Source: S&P Capital IQ. Standard template. Financial Sources.