FIRSTCRYE-Retail/ E-Commerce
Brainbees Solutions Ltd — Profit & Loss Statement
₹208.34
-0.47%
Brainbees Solutions Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -14.87 Cr | 0.00 | 4.51 Cr | 0.00 | — |
| Tax Rate For Calcs | 0.30 | 0.30 | 0.08 | 0.30 | — |
| Normalized EBITDA | 380.45 Cr | 164.72 Cr | -216.27 Cr | 102.06 Cr | — |
| Total Unusual Items | -49.55 Cr | 0.00 | 54.37 Cr | — | 0.00 |
| Total Unusual Items Excluding Goodwill | -49.55 Cr | 0.00 | 54.37 Cr | — | 0.00 |
| Net Income From Continuing Operation Net Minority Interest | -191.47 Cr | -274.28 Cr | -441.41 Cr | -94.97 Cr | — |
| Reconciled Depreciation | 404.57 Cr | 370.87 Cr | 294.28 Cr | 110.89 Cr | — |
| Reconciled Cost Of Revenue | 4.80K Cr | 4.16K Cr | 3.53K Cr | 2.41K Cr | — |
| EBITDA | 330.90 Cr | 164.72 Cr | -161.90 Cr | 102.06 Cr | — |
| EBIT | -73.67 Cr | -206.16 Cr | -458.25 Cr | -32.04 Cr | — |
| Net Interest Income | -158.33 Cr | -115.36 Cr | -72.10 Cr | -42.44 Cr | — |
| Interest Expense | 158.33 Cr | 115.36 Cr | 72.10 Cr | 42.44 Cr | — |
| Normalized Income | -156.78 Cr | -274.28 Cr | -491.27 Cr | -94.97 Cr | — |
| Net Income From Continuing And Discontinued Operation | -191.47 Cr | -274.28 Cr | -441.41 Cr | -94.97 Cr | — |
| Total Expenses | 7.83K Cr | 6.78K Cr | 5.87K Cr | 3.75K Cr | — |
| Diluted Average Shares | 46.59 Cr | 51.92 Cr | 51.92 Cr | 51.92 Cr | — |
| Basic Average Shares | 46.59 Cr | 51.92 Cr | 51.92 Cr | 51.92 Cr | — |
| Diluted EPS | -4.11 | -5.28 | -8.50 | -1.83 | — |
| Basic EPS | -4.11 | -5.28 | -8.50 | -1.83 | — |
| Diluted NI Availto Com Stockholders | -191.47 Cr | -274.28 Cr | -441.41 Cr | -94.97 Cr | — |
| Net Income Common Stockholders | -191.47 Cr | -274.28 Cr | -441.41 Cr | -94.97 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | -191.47 Cr | -274.28 Cr | -441.41 Cr | -94.97 Cr | — |
| Minority Interests | 73.34 Cr | 47.23 Cr | 44.98 Cr | 6.76 Cr | — |
| Net Income Including Noncontrolling Interests | -264.81 Cr | -321.51 Cr | -486.38 Cr | -101.73 Cr | — |
| Net Income Continuous Operations | -264.81 Cr | -321.53 Cr | -486.38 Cr | -101.73 Cr | — |
| Tax Provision | 32.81 Cr | 0.01 Cr | -43.97 Cr | 27.25 Cr | — |
| Pretax Income | -232.00 Cr | -321.52 Cr | -530.35 Cr | -74.47 Cr | — |
| Other Non Operating Income Expenses | 150.48 Cr | 94.22 Cr | 98.81 Cr | 121.37 Cr | — |
| Special Income Charges | -49.55 Cr | 0.00 | 54.37 Cr | — | 0.00 |
| Other Special Charges | 15.33 Cr | — | — | — | — |
| Write Off | 10.70 Cr | — | — | — | — |
| Impairment Of Capital Assets | 23.52 Cr | — | — | — | — |
| Net Non Operating Interest Income Expense | -158.33 Cr | -115.36 Cr | -72.10 Cr | -42.44 Cr | — |
| Interest Expense Non Operating | 158.33 Cr | 115.36 Cr | 72.10 Cr | 42.44 Cr | — |
| Operating Income | -174.59 Cr | -300.38 Cr | -611.43 Cr | -153.41 Cr | — |
| Operating Expense | 3.04K Cr | 2.62K Cr | 2.34K Cr | 1.34K Cr | — |
| Other Operating Expenses | 1.90K Cr | 1.56K Cr | 1.28K Cr | 841.99 Cr | — |
| Depreciation And Amortization In Income Statement | 404.57 Cr | 370.87 Cr | 296.35 Cr | 134.10 Cr | — |
| Depreciation Income Statement | 404.57 Cr | 370.87 Cr | 296.35 Cr | 134.10 Cr | — |
| Gross Profit | 2.86K Cr | 2.32K Cr | 1.73K Cr | 1.19K Cr | — |
| Cost Of Revenue | 4.80K Cr | 4.16K Cr | 3.53K Cr | 2.41K Cr | — |
| Total Revenue | 7.66K Cr | 6.48K Cr | 5.26K Cr | 3.60K Cr | — |
| Operating Revenue | 7.66K Cr | 6.48K Cr | 5.26K Cr | 3.60K Cr | — |
| Interest Income | — | 51.91 Cr | — | — | 103.03 Cr |
| Rent Expense Supplemental | — | 80.05 Cr | — | — | 3.33 Cr |
| Restructuring And Mergern Acquisition | — | 0.00 | -54.37 Cr | — | 0.00 |
| Total Other Finance Cost | — | 6.27 Cr | — | — | — |
| Interest Income Non Operating | — | 51.91 Cr | — | — | 103.03 Cr |
| Amortization | — | 108.70 Cr | — | — | 6.34 Cr |
| Selling General And Administration | — | 1.11K Cr | — | — | 226.83 Cr |
| Selling And Marketing Expense | — | 482.18 Cr | — | — | 164.02 Cr |
| General And Administrative Expense | — | 623.92 Cr | — | — | 62.81 Cr |
| Rent And Landing Fees | — | 80.05 Cr | — | — | 3.33 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Brainbees Solutions Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.