BRAINBEES SOLUTIONS
|
BRAINBEES SOLUTIONS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹7,824 Cr | ₹6,621 Cr | ₹5,731 Cr | ₹2,559 Cr | ₹1,723 Cr |
| Sales | ₹7,633 Cr | ₹6,466 Cr | ₹5,618 Cr | ₹2,481 Cr | ₹1,679 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹192 Cr | ₹155 Cr | ₹113 Cr | ₹78 Cr | ₹44 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹7,660 Cr | ₹6,481 Cr | ₹5,633 Cr | ₹2,401 Cr | ₹1,603 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-468 Cr | ₹-284 Cr | ₹339 Cr | ₹-405 Cr | ₹-185 Cr |
| Raw Material Consumed | ₹5,267 Cr | ₹4,447 Cr | ₹3,597 Cr | ₹1,977 Cr | ₹1,231 Cr |
| Opening Raw Materials | ₹153 Cr | ₹95 Cr | ₹52 Cr | ₹39 Cr | - |
| Purchases Raw Materials | ₹765 Cr | ₹616 Cr | ₹522 Cr | ₹235 Cr | ₹97 Cr |
| Closing Raw Materials | ₹186 Cr | ₹153 Cr | ₹95 Cr | ₹52 Cr | ₹39 Cr |
| Other Direct Purchases / Brought in cost | ₹4,535 Cr | ₹3,890 Cr | ₹3,117 Cr | ₹1,754 Cr | ₹1,173 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹51 Cr | ₹41 Cr | ₹25 Cr | ₹12 Cr | ₹6.17 Cr |
| Electricity & Power | ₹51 Cr | ₹41 Cr | ₹25 Cr | ₹12 Cr | ₹6.17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹728 Cr | ₹686 Cr | ₹770 Cr | ₹339 Cr | ₹214 Cr |
| Salaries, Wages & Bonus | ₹543 Cr | ₹483 Cr | ₹388 Cr | ₹235 Cr | ₹160 Cr |
| Contributions to EPF & Pension Funds | ₹21 Cr | ₹17 Cr | ₹13 Cr | ₹6.35 Cr | ₹4.17 Cr |
| Workmen and Staff Welfare Expenses | ₹10 Cr | ₹8.32 Cr | ₹7.64 Cr | ₹5.74 Cr | ₹3.65 Cr |
| Other Employees Cost | ₹154 Cr | ₹178 Cr | ₹361 Cr | ₹92 Cr | ₹46 Cr |
| Operating Expenses | ₹131 Cr | ₹102 Cr | ₹88 Cr | ₹71 Cr | ₹43 Cr |
| Sub-contracted / Out sourced services | ₹114 Cr | ₹87 Cr | ₹68 Cr | ₹51 Cr | ₹37 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹9.97 Cr | ₹5.78 Cr |
| Other Mfg Exp | ₹3.91 Cr | ₹3.03 Cr | ₹7.19 Cr | ₹10 Cr | ₹0.67 Cr |
| General and Administration Expenses | ₹898 Cr | ₹784 Cr | ₹612 Cr | ₹78 Cr | ₹45 Cr |
| Rent , Rates & Taxes | ₹81 Cr | ₹89 Cr | ₹62 Cr | ₹11 Cr | ₹4.20 Cr |
| Insurance | ₹12 Cr | ₹6.66 Cr | ₹4.48 Cr | ₹2.63 Cr | ₹1.31 Cr |
| Printing and stationery | ₹2.52 Cr | ₹2.29 Cr | ₹1.98 Cr | ₹0.50 Cr | ₹0.28 Cr |
| Professional and legal fees | ₹27 Cr | ₹34 Cr | ₹27 Cr | ₹18 Cr | ₹8.61 Cr |
| Traveling and conveyance | ₹31 Cr | ₹26 Cr | ₹21 Cr | ₹11 Cr | ₹6.03 Cr |
| Other Administration | ₹745 Cr | ₹627 Cr | ₹495 Cr | ₹36 Cr | ₹25 Cr |
| Selling and Distribution Expenses | ₹647 Cr | ₹482 Cr | ₹416 Cr | ₹330 Cr | ₹202 Cr |
| Advertisement & Sales Promotion | ₹647 Cr | ₹482 Cr | ₹416 Cr | ₹269 Cr | ₹164 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | ₹61 Cr | ₹38 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹175 Cr | ₹151 Cr | ₹103 Cr | ₹17 Cr | ₹4.39 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹175 Cr | ₹151 Cr | ₹103 Cr | ₹17 Cr | ₹4.39 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹7,430 Cr | ₹6,410 Cr | ₹5,950 Cr | ₹2,419 Cr | ₹1,561 Cr |
| Operating Profit (Excl OI) | ₹230 Cr | ₹70 Cr | ₹-317 Cr | ₹-18 Cr | ₹42 Cr |
| Other Income | ₹150 Cr | ₹94 Cr | ₹99 Cr | ₹116 Cr | ₹137 Cr |
| Interest Received | ₹92 Cr | ₹52 Cr | ₹64 Cr | ₹98 Cr | ₹103 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹58 Cr | ₹42 Cr | ₹35 Cr | ₹17 Cr | ₹34 Cr |
| Operating Profit | ₹380 Cr | ₹165 Cr | ₹-219 Cr | ₹97 Cr | ₹179 Cr |
| Interest | ₹158 Cr | ₹115 Cr | ₹72 Cr | ₹38 Cr | ₹14 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹52 Cr | ₹21 Cr | ₹10 Cr | ₹3.39 Cr | ₹0.65 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹6.15 Cr | ₹6.27 Cr | ₹5.34 Cr | ₹0.59 Cr | - |
| Other Interest | ₹100 Cr | ₹88 Cr | ₹56 Cr | ₹34 Cr | ₹13 Cr |
| PBDT | ₹222 Cr | ₹49 Cr | ₹-290 Cr | ₹60 Cr | ₹165 Cr |
| Depreciation | ₹405 Cr | ₹371 Cr | ₹294 Cr | ₹111 Cr | ₹70 Cr |
| Profit Before Taxation & Exceptional Items | ₹-182 Cr | ₹-322 Cr | ₹-584 Cr | ₹-51 Cr | ₹95 Cr |
| Exceptional Income / Expenses | ₹-50 Cr | - | ₹54 Cr | - | - |
| Profit Before Tax | ₹-232 Cr | ₹-322 Cr | ₹-530 Cr | ₹-51 Cr | ₹98 Cr |
| Provision for Tax | ₹33 Cr | ₹-0.01 Cr | ₹-44 Cr | ₹28 Cr | ₹-118 Cr |
| Current Income Tax | ₹35 Cr | ₹44 Cr | ₹17 Cr | ₹12 Cr | ₹4.76 Cr |
| Deferred Tax | ₹-2.30 Cr | ₹-44 Cr | ₹-61 Cr | ₹15 Cr | ₹-122 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-265 Cr | ₹-322 Cr | ₹-486 Cr | ₹-79 Cr | ₹216 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹73 Cr | ₹47 Cr | ₹45 Cr | ₹6.76 Cr | ₹-1.07 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-191 Cr | ₹-274 Cr | ₹-441 Cr | ₹-72 Cr | ₹215 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-445 Cr | ₹18 Cr | ₹452 Cr | ₹411 Cr | ₹204 Cr |
| Appropriations | ₹-637 Cr | ₹-256 Cr | ₹11 Cr | ₹339 Cr | ₹419 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-104 Cr | ₹189 Cr | ₹-2.61 Cr | ₹-113 Cr | ₹7.25 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-3.97 | ₹-6.73 | ₹-10.83 | ₹-4.42 | ₹15.04 |
| Adjusted EPS | ₹-3.97 | ₹-6.73 | ₹-10.83 | ₹-1.77 | ₹6.01 |
Compare Income Statement of peers of BRAINBEES SOLUTIONS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BRAINBEES SOLUTIONS | ₹18,836.4 Cr | -1.3% | -7.1% | -46.1% | Stock Analytics | |
| ZOMATO | ₹315,180.0 Cr | -4.7% | -3.5% | 23.6% | Stock Analytics | |
| SWIGGY | ₹105,968.0 Cr | -1.6% | -5.4% | NA | Stock Analytics | |
| FSN ECOMMERCE VENTURES | ₹71,711.7 Cr | -4.1% | 5.4% | 39.5% | Stock Analytics | |
| INDIAMART INTERMESH | ₹14,237.8 Cr | 1.3% | -0.9% | -6.3% | Stock Analytics | |
BRAINBEES SOLUTIONS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BRAINBEES SOLUTIONS | -1.3% |
-7.1% |
-46.1% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses