BNALTDTea & Coffee
B&A Ltd — Profit & Loss Statement
₹341.50
-7.89%
B&A Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -25881.54 | 66583.16 | 1.22 Cr | 10392.10 | — |
| Tax Rate For Calcs | 0.18 | 0.19 | 0.33 | 0.26 | — |
| Normalized EBITDA | 25.38 Cr | 26.80 Cr | 25.74 Cr | 44.73 Cr | — |
| Total Unusual Items | -0.01 Cr | 0.04 Cr | 3.70 Cr | 40000.00 | — |
| Total Unusual Items Excluding Goodwill | -0.01 Cr | 0.04 Cr | 3.70 Cr | 40000.00 | — |
| Net Income From Continuing Operation Net Minority Interest | 8.24 Cr | 10.72 Cr | 11.40 Cr | 24.11 Cr | — |
| Reconciled Depreciation | 5.91 Cr | 5.14 Cr | 5.19 Cr | 4.51 Cr | — |
| Reconciled Cost Of Revenue | 98.25 Cr | 123.41 Cr | 161.76 Cr | 150.40 Cr | — |
| EBITDA | 25.37 Cr | 26.84 Cr | 29.45 Cr | 44.74 Cr | — |
| EBIT | 19.46 Cr | 21.69 Cr | 24.26 Cr | 40.22 Cr | — |
| Net Interest Income | -6.06 Cr | -4.54 Cr | -3.14 Cr | -3.75 Cr | — |
| Interest Expense | 6.06 Cr | 4.54 Cr | 3.74 Cr | 4.16 Cr | — |
| Normalized Income | 8.25 Cr | 10.69 Cr | 8.91 Cr | 24.11 Cr | — |
| Net Income From Continuing And Discontinued Operation | 8.24 Cr | 10.72 Cr | 11.40 Cr | 24.11 Cr | — |
| Total Expenses | 260.90 Cr | 277.72 Cr | 272.73 Cr | 250.97 Cr | — |
| Diluted NI Availto Com Stockholders | 8.24 Cr | 10.72 Cr | 11.42 Cr | 24.09 Cr | — |
| Net Income Common Stockholders | 8.24 Cr | 10.72 Cr | 11.42 Cr | 24.09 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 8.24 Cr | 10.72 Cr | 11.42 Cr | 24.09 Cr | — |
| Minority Interests | -2.79 Cr | -3.24 Cr | -2.39 Cr | -2.59 Cr | — |
| Net Income Including Noncontrolling Interests | 11.02 Cr | 13.97 Cr | 13.81 Cr | 26.68 Cr | — |
| Net Income Continuous Operations | 11.02 Cr | 13.97 Cr | 13.79 Cr | 26.70 Cr | — |
| Tax Provision | 2.38 Cr | 3.19 Cr | 6.73 Cr | 9.37 Cr | — |
| Pretax Income | 13.40 Cr | 17.16 Cr | 20.52 Cr | 36.07 Cr | — |
| Other Non Operating Income Expenses | 16.03 Cr | 9.27 Cr | 1.43 Cr | 1.11 Cr | — |
| Special Income Charges | -0.01 Cr | 0.04 Cr | 3.70 Cr | 40000.00 | — |
| Net Non Operating Interest Income Expense | -6.06 Cr | -4.54 Cr | -3.14 Cr | -3.75 Cr | — |
| Interest Expense Non Operating | 6.06 Cr | 4.54 Cr | 3.74 Cr | 4.16 Cr | — |
| Operating Income | 3.45 Cr | 12.39 Cr | 18.53 Cr | 38.70 Cr | — |
| Operating Expense | 162.66 Cr | 154.31 Cr | 110.98 Cr | 100.57 Cr | — |
| Other Operating Expenses | 56.78 Cr | 59.24 Cr | 9.16 Cr | 7.87 Cr | — |
| Depreciation And Amortization In Income Statement | 5.91 Cr | 5.14 Cr | 5.19 Cr | 4.51 Cr | — |
| Depreciation Income Statement | 5.91 Cr | 5.14 Cr | 5.19 Cr | 4.51 Cr | — |
| Gross Profit | 166.10 Cr | 166.70 Cr | 129.50 Cr | 139.28 Cr | — |
| Cost Of Revenue | 98.25 Cr | 123.41 Cr | 161.76 Cr | 150.40 Cr | — |
| Total Revenue | 264.35 Cr | 290.11 Cr | 291.26 Cr | 289.68 Cr | — |
| Operating Revenue | 264.35 Cr | 290.11 Cr | 291.26 Cr | 289.68 Cr | — |
| Interest Income | — | 1.37 Cr | 0.60 Cr | 0.40 Cr | 0.19 Cr |
| Rent Expense Supplemental | — | 0.54 Cr | 0.38 Cr | 0.32 Cr | 0.26 Cr |
| Diluted Average Shares | — | 0.31 Cr | 0.31 Cr | 0.31 Cr | 0.31 Cr |
| Basic Average Shares | — | 0.31 Cr | 0.31 Cr | 0.31 Cr | 0.31 Cr |
| Diluted EPS | — | 34.59 | 36.83 | 77.72 | 46.18 |
| Basic EPS | — | 34.59 | 36.83 | 77.72 | 46.18 |
| Net Income Extraordinary | — | 0.04 Cr | 0.02 Cr | -0.02 Cr | 0.03 Cr |
| Other Special Charges | — | -5.80 Cr | -3.70 Cr | -40000.00 | 3000.00 |
| Interest Income Non Operating | — | 1.37 Cr | 0.60 Cr | 0.40 Cr | 0.19 Cr |
| Selling General And Administration | — | 16.06 Cr | 14.75 Cr | 14.14 Cr | 13.85 Cr |
| Selling And Marketing Expense | — | 10.79 Cr | 10.63 Cr | 10.78 Cr | 10.00 Cr |
| General And Administrative Expense | — | 5.27 Cr | 4.12 Cr | 3.36 Cr | 3.86 Cr |
| Rent And Landing Fees | — | 0.54 Cr | 0.38 Cr | 0.32 Cr | 0.26 Cr |
| Write Off | — | — | — | — | 0.36 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on B&A Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.