BRAINBEES SOLUTIONS
|
BRAINBEES SOLUTIONS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹6,621 Cr | ₹5,731 Cr | ₹2,559 Cr | ₹1,723 Cr | ₹814 Cr |
Sales | ₹6,466 Cr | ₹5,618 Cr | ₹2,481 Cr | ₹1,679 Cr | ₹779 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | ₹1.66 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹155 Cr | ₹113 Cr | ₹78 Cr | ₹44 Cr | ₹34 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹6,481 Cr | ₹5,633 Cr | ₹2,401 Cr | ₹1,603 Cr | ₹814 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-284 Cr | ₹339 Cr | ₹-405 Cr | ₹-185 Cr | ₹-104 Cr |
Raw Material Consumed | ₹4,447 Cr | ₹3,597 Cr | ₹1,977 Cr | ₹1,231 Cr | ₹766 Cr |
Opening Raw Materials | ₹95 Cr | ₹52 Cr | ₹39 Cr | - | - |
Purchases Raw Materials | ₹616 Cr | ₹522 Cr | ₹235 Cr | ₹97 Cr | - |
Closing Raw Materials | ₹153 Cr | ₹95 Cr | ₹52 Cr | ₹39 Cr | - |
Other Direct Purchases / Brought in cost | ₹3,890 Cr | ₹3,117 Cr | ₹1,754 Cr | ₹1,173 Cr | ₹766 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹41 Cr | ₹25 Cr | ₹12 Cr | ₹6.17 Cr | ₹4.63 Cr |
Electricity & Power | ₹41 Cr | ₹25 Cr | ₹12 Cr | ₹6.17 Cr | ₹4.63 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹686 Cr | ₹770 Cr | ₹339 Cr | ₹214 Cr | ₹118 Cr |
Salaries, Wages & Bonus | ₹483 Cr | ₹388 Cr | ₹235 Cr | ₹160 Cr | ₹90 Cr |
Contributions to EPF & Pension Funds | ₹17 Cr | ₹13 Cr | ₹6.35 Cr | ₹4.17 Cr | ₹3.13 Cr |
Workmen and Staff Welfare Expenses | ₹8.32 Cr | ₹7.64 Cr | ₹5.74 Cr | ₹3.65 Cr | ₹1.40 Cr |
Other Employees Cost | ₹178 Cr | ₹361 Cr | ₹92 Cr | ₹46 Cr | ₹23 Cr |
Operating Expenses | ₹102 Cr | ₹88 Cr | ₹71 Cr | ₹43 Cr | ₹36 Cr |
Sub-contracted / Out sourced services | ₹87 Cr | ₹68 Cr | ₹51 Cr | ₹37 Cr | ₹32 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | ₹13 Cr | ₹13 Cr | ₹9.97 Cr | ₹5.78 Cr | ₹4.31 Cr |
Other Mfg Exp | ₹3.03 Cr | ₹7.19 Cr | ₹10 Cr | ₹0.67 Cr | - |
General and Administration Expenses | ₹784 Cr | ₹612 Cr | ₹78 Cr | ₹45 Cr | ₹26 Cr |
Rent , Rates & Taxes | ₹89 Cr | ₹62 Cr | ₹11 Cr | ₹4.20 Cr | ₹2.19 Cr |
Insurance | ₹6.66 Cr | ₹4.48 Cr | ₹2.63 Cr | ₹1.31 Cr | ₹0.74 Cr |
Printing and stationery | ₹2.29 Cr | ₹1.98 Cr | ₹0.50 Cr | ₹0.28 Cr | ₹0.22 Cr |
Professional and legal fees | ₹34 Cr | ₹27 Cr | ₹18 Cr | ₹8.61 Cr | ₹4.72 Cr |
Traveling and conveyance | ₹26 Cr | ₹21 Cr | ₹11 Cr | ₹6.03 Cr | ₹6.83 Cr |
Other Administration | ₹627 Cr | ₹495 Cr | ₹36 Cr | ₹25 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹482 Cr | ₹416 Cr | ₹330 Cr | ₹202 Cr | ₹197 Cr |
Advertisement & Sales Promotion | ₹482 Cr | ₹416 Cr | ₹269 Cr | ₹164 Cr | ₹179 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | ₹61 Cr | ₹38 Cr | ₹18 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹151 Cr | ₹103 Cr | ₹17 Cr | ₹4.39 Cr | ₹3.27 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 | ₹151 Cr | ₹103 Cr | ₹17 Cr | ₹4.39 Cr | ₹3.27 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹6,410 Cr | ₹5,950 Cr | ₹2,419 Cr | ₹1,561 Cr | ₹1,047 Cr |
Operating Profit (Excl OI) | ₹70 Cr | ₹-317 Cr | ₹-18 Cr | ₹42 Cr | ₹-233 Cr |
Other Income | ₹94 Cr | ₹99 Cr | ₹116 Cr | ₹137 Cr | ₹83 Cr |
Interest Received | ₹52 Cr | ₹64 Cr | ₹98 Cr | ₹103 Cr | ₹76 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹42 Cr | ₹35 Cr | ₹17 Cr | ₹34 Cr | ₹6.08 Cr |
Operating Profit | ₹165 Cr | ₹-219 Cr | ₹97 Cr | ₹179 Cr | ₹-150 Cr |
Interest | ₹115 Cr | ₹72 Cr | ₹38 Cr | ₹14 Cr | ₹3.92 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹21 Cr | ₹10 Cr | ₹3.39 Cr | ₹0.65 Cr | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹6.27 Cr | ₹5.34 Cr | ₹0.59 Cr | - | ₹3.92 Cr |
Other Interest | ₹88 Cr | ₹56 Cr | ₹34 Cr | ₹13 Cr | - |
PBDT | ₹49 Cr | ₹-290 Cr | ₹60 Cr | ₹165 Cr | ₹-154 Cr |
Depreciation | ₹371 Cr | ₹294 Cr | ₹111 Cr | ₹70 Cr | ₹38 Cr |
Profit Before Taxation & Exceptional Items | ₹-322 Cr | ₹-584 Cr | ₹-51 Cr | ₹95 Cr | ₹-191 Cr |
Exceptional Income / Expenses | - | ₹54 Cr | - | - | - |
Profit Before Tax | ₹-322 Cr | ₹-530 Cr | ₹-51 Cr | ₹98 Cr | ₹-191 Cr |
Provision for Tax | ₹-0.01 Cr | ₹-44 Cr | ₹28 Cr | ₹-118 Cr | ₹-0.63 Cr |
Current Income Tax | ₹44 Cr | ₹17 Cr | ₹12 Cr | ₹4.76 Cr | ₹0.01 Cr |
Deferred Tax | ₹-44 Cr | ₹-61 Cr | ₹15 Cr | ₹-122 Cr | ₹-0.63 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹-322 Cr | ₹-486 Cr | ₹-79 Cr | ₹216 Cr | ₹-191 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹47 Cr | ₹45 Cr | ₹6.76 Cr | ₹-1.07 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-274 Cr | ₹-441 Cr | ₹-72 Cr | ₹215 Cr | ₹-191 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹13 Cr | ₹452 Cr | ₹411 Cr | ₹204 Cr | ₹394 Cr |
Appropriations | ₹-261 Cr | ₹11 Cr | ₹339 Cr | ₹419 Cr | ₹203 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹189 Cr | ₹-2.61 Cr | ₹-113 Cr | ₹7.25 Cr | ₹-0.51 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-6.73 | ₹-10.83 | ₹-4.42 | ₹15.04 | ₹-15.32 |
Adjusted EPS | ₹-6.73 | ₹-10.83 | ₹-1.77 | ₹6.01 | ₹-6.13 |
Compare Income Statement of peers of BRAINBEES SOLUTIONS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BRAINBEES SOLUTIONS | ₹20,991.3 Cr | 4.3% | -13.6% | NA | Stock Analytics | |
ZOMATO | ₹222,199.0 Cr | 5.4% | 6.7% | 47.2% | Stock Analytics | |
SWIGGY | ₹81,685.6 Cr | 6.6% | -19.6% | NA | Stock Analytics | |
FSN ECOMMERCE VENTURES | ₹46,917.2 Cr | -5.4% | -2% | 9.4% | Stock Analytics | |
INDIAMART INTERMESH | ₹12,137.9 Cr | -3.9% | -2.9% | -23.8% | Stock Analytics |
BRAINBEES SOLUTIONS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BRAINBEES SOLUTIONS | 4.3% |
-13.6% |
|
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses