BASILICMedia & Entertainment
BASILIC FLY STUDIO — Profit & Loss Statement
₹168.35
-5.79%
BASILIC FLY STUDIO Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -0.52 Cr | 0.00 | -0.02 Cr | 0.00 | — |
| Tax Rate For Calcs | 0.13 | 0.28 | 0.26 | 0.31 | — |
| Normalized EBITDA | 66.68 Cr | 52.19 Cr | 38.81 Cr | 1.70 Cr | — |
| Total Unusual Items | -4.03 Cr | 0.00 | -0.07 Cr | 0.00 | — |
| Total Unusual Items Excluding Goodwill | -4.03 Cr | 0.00 | -0.07 Cr | 0.00 | — |
| Net Income From Continuing Operation Net Minority Interest | 37.43 Cr | 36.54 Cr | 27.74 Cr | 0.90 Cr | — |
| Reconciled Depreciation | 6.19 Cr | 1.05 Cr | 0.56 Cr | 0.28 Cr | — |
| EBITDA | 62.65 Cr | 52.19 Cr | 38.75 Cr | 1.70 Cr | — |
| EBIT | 56.46 Cr | 51.14 Cr | 38.19 Cr | 1.42 Cr | — |
| Net Interest Income | -4.05 Cr | -0.52 Cr | -0.49 Cr | 0.01 Cr | — |
| Interest Expense | 4.05 Cr | 0.52 Cr | 0.69 Cr | 0.09 Cr | — |
| Normalized Income | 40.94 Cr | 36.54 Cr | 27.79 Cr | 0.90 Cr | — |
| Net Income From Continuing And Discontinued Operation | 37.43 Cr | 36.54 Cr | 27.74 Cr | 0.90 Cr | — |
| Total Expenses | 245.58 Cr | 54.65 Cr | 40.59 Cr | 23.84 Cr | — |
| Diluted NI Availto Com Stockholders | 37.43 Cr | 36.54 Cr | 27.74 Cr | 0.90 Cr | — |
| Net Income Common Stockholders | 37.43 Cr | 36.54 Cr | 27.74 Cr | 0.90 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 37.43 Cr | 36.54 Cr | 27.74 Cr | 0.90 Cr | — |
| Minority Interests | -8.17 Cr | -0.02 Cr | -0.16 Cr | -0.01 Cr | — |
| Net Income Including Noncontrolling Interests | 45.60 Cr | 36.56 Cr | 27.90 Cr | 0.91 Cr | — |
| Net Income Discontinuous Operations | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income Continuous Operations | 45.60 Cr | 36.56 Cr | 27.90 Cr | 0.91 Cr | — |
| Tax Provision | 6.81 Cr | 14.06 Cr | 9.60 Cr | 0.42 Cr | — |
| Pretax Income | 52.41 Cr | 50.62 Cr | 37.50 Cr | 1.33 Cr | — |
| Other Non Operating Income Expenses | 1.98 Cr | 3.12 Cr | — | — | 0.02 Cr |
| Special Income Charges | -4.03 Cr | 0.00 | -0.07 Cr | 0.00 | — |
| Other Special Charges | 4.03 Cr | — | — | — | — |
| Net Non Operating Interest Income Expense | -4.05 Cr | -0.52 Cr | -0.49 Cr | 0.01 Cr | — |
| Interest Expense Non Operating | 4.05 Cr | 0.52 Cr | 0.69 Cr | 0.09 Cr | — |
| Operating Income | 58.51 Cr | 48.02 Cr | 38.08 Cr | 1.32 Cr | — |
| Operating Expense | 245.58 Cr | 54.65 Cr | 18.84 Cr | 13.07 Cr | — |
| Other Operating Expenses | 49.98 Cr | 24.15 Cr | 0.51 Cr | 0.16 Cr | — |
| Depreciation And Amortization In Income Statement | 6.19 Cr | 1.05 Cr | 0.56 Cr | 0.28 Cr | — |
| Depreciation Income Statement | 6.19 Cr | 1.05 Cr | 0.56 Cr | 0.28 Cr | — |
| Total Revenue | 304.09 Cr | 102.67 Cr | 78.67 Cr | 25.16 Cr | — |
| Operating Revenue | 304.09 Cr | 102.67 Cr | 78.67 Cr | 25.16 Cr | — |
| Reconciled Cost Of Revenue | — | 21.88 Cr | 21.75 Cr | 10.77 Cr | 8.18 Cr |
| Interest Income | — | 2.39 Cr | 0.28 Cr | 0.13 Cr | 0.01 Cr |
| Rent Expense Supplemental | — | 5.61 Cr | 3.40 Cr | 1.11 Cr | 1.05 Cr |
| Diluted Average Shares | — | 2.05 Cr | 2.32 Cr | 2.32 Cr | 2.32 Cr |
| Basic Average Shares | — | 2.05 Cr | 2.32 Cr | 2.32 Cr | 2.32 Cr |
| Diluted EPS | — | 17.86 | 11.94 | 0.39 | 0.14 |
| Basic EPS | — | 17.86 | 11.94 | 0.39 | 0.14 |
| Write Off | — | 0.00 | 0.07 Cr | 0.00 | 0.00 |
| Total Other Finance Cost | — | 0.03 Cr | 0.09 Cr | 0.03 Cr | 0.01 Cr |
| Interest Income Non Operating | — | 2.39 Cr | 0.28 Cr | 0.13 Cr | 0.01 Cr |
| Selling General And Administration | — | 0.28 Cr | 0.21 Cr | 0.13 Cr | 0.19 Cr |
| General And Administrative Expense | — | 0.28 Cr | 0.21 Cr | 0.11 Cr | 0.16 Cr |
| Gross Profit | — | 80.79 Cr | 56.92 Cr | 14.39 Cr | 9.09 Cr |
| Cost Of Revenue | — | 21.88 Cr | 21.75 Cr | 10.77 Cr | 8.18 Cr |
| Selling And Marketing Expense | — | — | 0.29 Cr | 0.02 Cr | 0.03 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on BASILIC FLY STUDIO
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.