| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,507 | 1,900 | 1,667 | 1,652 | 1,905 | 2,172 | 1,930 | 1,863 | 2,099 | 2,424 | 2,163 | 2,106 | |
Growth YoY Revenue Growth YoY% | 17.4 | 26.4 | 14.3 | 15.8 | 12.7 | 10.2 | 11.6 | 12.0 | 13.1 | |||
| 1,512 | 1,842 | 1,634 | 1,603 | 1,848 | 2,064 | 1,914 | 1,829 | 2,037 | 2,327 | 2,093 | 2,047 | |
| -6 | 59 | 33 | 49 | 57 | 108 | 16 | 33 | 62 | 97 | 70 | 60 | |
OPM OPM% | -0.4 | 3.1 | 2.0 | 3.0 | 3.0 | 5.0 | 0.8 | 1.8 | 3.0 | 4.0 | 3.2 | 2.8 |
| 21 | 35 | 18 | 15 | 30 | 45 | 12 | 42 | 35 | 41 | 17 | 29 | |
Interest Expense Interest ExpenseCr | 39 | 41 | 0 | 38 | 41 | 42 | 38 | 40 | 40 | 39 | 36 | 37 |
Depreciation DepreciationCr | 89 | 96 | 103 | 95 | 98 | 104 | 108 | 101 | 98 | 104 | 104 | 94 |
PBT PBTCr | -112 | -43 | -52 | -70 | -52 | 7 | -118 | -66 | -41 | -5 | -53 | -43 |
| 7 | 6 | -9 | 6 | 11 | 22 | -6 | 0 | 9 | 33 | -5 | 1 | |
| -119 | -48 | -43 | -76 | -63 | -15 | -112 | -67 | -51 | -39 | -48 | -44 | |
Growth YoY PAT Growth YoY% | 31.5 | 47.4 | 69.5 | -157.8 | 12.1 | 19.6 | -162.6 | 56.8 | 33.9 | |||
NPM NPM% | -7.9 | -2.5 | -2.6 | -4.6 | -3.3 | -0.7 | -5.8 | -3.6 | -2.4 | -1.6 | -2.2 | -2.1 |
| -2.3 | -2.6 | -1.2 | -1.1 | -1.1 | -0.2 | -1.6 | -1.0 | -0.7 | -0.6 | -0.6 | -0.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,507 | 1,900 | 1,667 | 1,652 | 1,905 | 2,172 | 1,930 | 1,863 | 2,099 | 2,424 | 2,163 | 2,106 | |
Growth YoY Revenue Growth YoY% | 17.4 | 26.4 | 14.3 | 15.8 | 12.7 | 10.2 | 11.6 | 12.0 | 13.1 | |||
| 1,512 | 1,842 | 1,634 | 1,603 | 1,848 | 2,064 | 1,914 | 1,829 | 2,037 | 2,327 | 2,093 | 2,047 | |
| -6 | 59 | 33 | 49 | 57 | 108 | 16 | 33 | 62 | 97 | 70 | 60 | |
OPM OPM% | -0.4 | 3.1 | 2.0 | 3.0 | 3.0 | 5.0 | 0.8 | 1.8 | 3.0 | 4.0 | 3.2 | 2.8 |
| 21 | 35 | 18 | 15 | 30 | 45 | 12 | 42 | 35 | 41 | 17 | 29 | |
Interest Expense Interest ExpenseCr | 39 | 41 | 0 | 38 | 41 | 42 | 38 | 40 | 40 | 39 | 36 | 37 |
Depreciation DepreciationCr | 89 | 96 | 103 | 95 | 98 | 104 | 108 | 101 | 98 | 104 | 104 | 94 |
PBT PBTCr | -112 | -43 | -52 | -70 | -52 | 7 | -118 | -66 | -41 | -5 | -53 | -43 |
| 7 | 6 | -9 | 6 | 11 | 22 | -6 | 0 | 9 | 33 | -5 | 1 | |
| -119 | -48 | -43 | -76 | -63 | -15 | -112 | -67 | -51 | -39 | -48 | -44 | |
Growth YoY PAT Growth YoY% | 31.5 | 47.4 | 69.5 | -157.8 | 12.1 | 19.6 | -162.6 | 56.8 | 33.9 | |||
NPM NPM% | -7.9 | -2.5 | -2.6 | -4.6 | -3.3 | -0.7 | -5.8 | -3.6 | -2.4 | -1.6 | -2.2 | -2.1 |
| -2.3 | -2.6 | -1.2 | -1.1 | -1.1 | -0.2 | -1.6 | -1.0 | -0.7 | -0.6 | -0.6 | -0.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 508 | 814 | 1,603 | 2,401 | 5,633 | 6,481 | 7,660 | 8,548 | 8,792 |
Growth Revenue Growth% | 60.3 | 96.9 | 49.8 | 134.6 | 15.1 | 18.2 | 11.6 | 11.7 | |
| 1,450 | 1,047 | 1,561 | 2,419 | 5,950 | 6,410 | 7,430 | 8,286 | 8,503 | |
| -942 | -233 | 42 | -18 | -317 | 70 | 230 | 262 | 289 | |
OPM OPM% | -185.5 | -28.6 | 2.6 | -0.8 | -5.6 | 1.1 | 3.0 | 3.1 | 3.3 |
| 27 | 83 | 141 | 116 | 153 | 94 | 101 | 134 | 121 | |
Interest Expense Interest ExpenseCr | 0 | 4 | 14 | 38 | 72 | 115 | 158 | 156 | 152 |
Depreciation DepreciationCr | 18 | 38 | 70 | 111 | 294 | 371 | 405 | 407 | 400 |
PBT PBTCr | -933 | -191 | 98 | -51 | -530 | -322 | -232 | -166 | -143 |
| -1 | -1 | -118 | 28 | -44 | 0 | 33 | 37 | 38 | |
PAT PATCr | -933 | -191 | 216 | -79 | -486 | -322 | -265 | -204 | -181 |
Growth PAT Growth% | 79.5 | 213.2 | -136.4 | -517.7 | 33.9 | 17.6 | 23.1 | 29.0 | |
NPM NPM% | -183.7 | -23.4 | 13.5 | -3.3 | -8.6 | -5.0 | -3.5 | -2.4 | -2.1 |
| -218.7 | -18.6 | 5.9 | -1.7 | -10.0 | -6.2 | -4.1 | -2.9 | -2.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 508 | 814 | 1,603 | 2,401 | 5,633 | 6,481 | 7,660 | 8,548 | 8,792 |
Growth Revenue Growth% | 60.3 | 96.9 | 49.8 | 134.6 | 15.1 | 18.2 | 11.6 | 11.7 | |
| 1,450 | 1,047 | 1,561 | 2,419 | 5,950 | 6,410 | 7,430 | 8,286 | 8,503 | |
| -942 | -233 | 42 | -18 | -317 | 70 | 230 | 262 | 289 | |
OPM OPM% | -185.5 | -28.6 | 2.6 | -0.8 | -5.6 | 1.1 | 3.0 | 3.1 | 3.3 |
| 27 | 83 | 141 | 116 | 153 | 94 | 101 | 134 | 121 | |
Interest Expense Interest ExpenseCr | 0 | 4 | 14 | 38 | 72 | 115 | 158 | 156 | 152 |
Depreciation DepreciationCr | 18 | 38 | 70 | 111 | 294 | 371 | 405 | 407 | 400 |
PBT PBTCr | -933 | -191 | 98 | -51 | -530 | -322 | -232 | -166 | -143 |
| -1 | -1 | -118 | 28 | -44 | 0 | 33 | 37 | 38 | |
PAT PATCr | -933 | -191 | 216 | -79 | -486 | -322 | -265 | -204 | -181 |
Growth PAT Growth% | 79.5 | 213.2 | -136.4 | -517.7 | 33.9 | 17.6 | 23.1 | 29.0 | |
NPM NPM% | -183.7 | -23.4 | 13.5 | -3.3 | -8.6 | -5.0 | -3.5 | -2.4 | -2.1 |
| -218.7 | -18.6 | 5.9 | -1.7 | -10.0 | -6.2 | -4.1 | -2.9 | -2.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 49 | 35 | 35 | 45 | 81 | 81 | 96 | 97 |
Reserves ReservesCr | 1,472 | 2,347 | 3,359 | 3,439 | 3,368 | 3,082 | 4,645 | 4,730 |
| 146 | 256 | 388 | 911 | 1,205 | 1,569 | 2,070 | 2,129 | |
| 5 | 85 | 156 | 998 | 1,715 | 2,150 | 1,508 | 1,545 | |
| 1,678 | 2,758 | 4,078 | 6,197 | 7,120 | 7,510 | 8,858 | 9,029 | |
| 758 | 1,750 | 3,119 | 3,701 | 3,003 | 3,054 | 4,532 | 4,561 | |
| 920 | 1,008 | 959 | 2,496 | 4,117 | 4,457 | 4,326 | 4,468 | |
| 1,678 | 2,758 | 4,078 | 6,197 | 7,120 | 7,510 | 8,858 | 9,029 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 49 | 35 | 35 | 45 | 81 | 81 | 96 | 97 |
Reserves ReservesCr | 1,472 | 2,347 | 3,359 | 3,439 | 3,368 | 3,082 | 4,645 | 4,730 |
| 146 | 256 | 388 | 911 | 1,205 | 1,569 | 2,070 | 2,129 | |
| 5 | 85 | 156 | 998 | 1,715 | 2,150 | 1,508 | 1,545 | |
| 1,678 | 2,758 | 4,078 | 6,197 | 7,120 | 7,510 | 8,858 | 9,029 | |
| 758 | 1,750 | 3,119 | 3,701 | 3,003 | 3,054 | 4,532 | 4,561 | |
| 920 | 1,008 | 959 | 2,496 | 4,117 | 4,457 | 4,326 | 4,468 | |
| 1,678 | 2,758 | 4,078 | 6,197 | 7,120 | 7,510 | 8,858 | 9,029 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -210 | -300 | -67 | -132 | -399 | -42 | -83 | 365 | |
| -758 | -660 | -445 | -491 | 304 | 63 | -1,438 | -108 | |
| 1,063 | 1,033 | 718 | 644 | -51 | 81 | 1,431 | -282 | |
Net Cash Flow Net Cash FlowCr | 95 | 73 | 206 | 22 | -146 | 102 | -91 | -25 |
Free Cash Flow Free Cash FlowCr | -231 | -347 | -107 | -350 | -632 | -383 | -304 | 179 |
CFO To PAT CFO To PAT% | 22.5 | 157.3 | -30.9 | 167.4 | 82.1 | 13.1 | 31.5 | -179.3 |
CFO To EBITDA CFO To EBITDA% | 22.3 | 129.1 | -159.4 | 723.7 | 125.8 | -59.7 | -36.3 | 139.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -210 | -300 | -67 | -132 | -399 | -42 | -83 | 365 | |
| -758 | -660 | -445 | -491 | 304 | 63 | -1,438 | -108 | |
| 1,063 | 1,033 | 718 | 644 | -51 | 81 | 1,431 | -282 | |
Net Cash Flow Net Cash FlowCr | 95 | 73 | 206 | 22 | -146 | 102 | -91 | -25 |
Free Cash Flow Free Cash FlowCr | -231 | -347 | -107 | -350 | -632 | -383 | -304 | 179 |
CFO To PAT CFO To PAT% | 22.5 | 157.3 | -30.9 | 167.4 | 82.1 | 13.1 | 31.5 | -179.3 |
CFO To EBITDA CFO To EBITDA% | 22.3 | 129.1 | -159.4 | 723.7 | 125.8 | -59.7 | -36.3 | 139.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 19,172 | 10,880 | 9,429 | ||||||
Price To Earnings Price To Earnings | |||||||||
Price To Sales Price To Sales | 2.5 | 1.3 | 1.1 | ||||||
Price To Book Price To Book | 3.7 | 2.1 | 1.9 | ||||||
EV To EBITDA EV To EBITDA | 82.8 | 42.2 | 31.5 | ||||||
GPM GPM% | 16.1 | 14.0 | 31.5 | 31.4 | 28.2 | 33.5 | 35.0 | 33.9 | 33.9 |
OPM OPM% | -185.5 | -28.6 | 2.6 | -0.8 | -5.6 | 1.1 | 3.0 | 3.1 | 3.3 |
NPM NPM% | -183.7 | -23.4 | 13.5 | -3.3 | -8.6 | -5.0 | -3.5 | -2.4 | -2.1 |
ROCE ROCE% | -61.4 | -7.9 | 3.1 | -0.3 | -10.5 | -4.5 | -1.2 | -0.2 | -0.2 |
ROE ROE% | -61.3 | -8.0 | 6.4 | -2.3 | -14.1 | -10.2 | -5.6 | -4.2 | -4.2 |
ROA ROA% | -55.6 | -6.9 | 5.3 | -1.3 | -6.8 | -4.3 | -3.0 | -2.3 | -2.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 19,172 | 10,880 | 9,429 | ||||||
Price To Earnings Price To Earnings | |||||||||
Price To Sales Price To Sales | 2.5 | 1.3 | 1.1 | ||||||
Price To Book Price To Book | 3.7 | 2.1 | 1.9 | ||||||
EV To EBITDA EV To EBITDA | 82.8 | 42.2 | 31.5 | ||||||
GPM GPM% | 16.1 | 14.0 | 31.5 | 31.4 | 28.2 | 33.5 | 35.0 | 33.9 | 33.9 |
OPM OPM% | -185.5 | -28.6 | 2.6 | -0.8 | -5.6 | 1.1 | 3.0 | 3.1 | 3.3 |
NPM NPM% | -183.7 | -23.4 | 13.5 | -3.3 | -8.6 | -5.0 | -3.5 | -2.4 | -2.1 |
ROCE ROCE% | -61.4 | -7.9 | 3.1 | -0.3 | -10.5 | -4.5 | -1.2 | -0.2 | -0.2 |
ROE ROE% | -61.3 | -8.0 | 6.4 | -2.3 | -14.1 | -10.2 | -5.6 | -4.2 | -4.2 |
ROA ROA% | -55.6 | -6.9 | 5.3 | -1.3 | -6.8 | -4.3 | -3.0 | -2.3 | -2.3 |
Documents — Brainbees Solutions Ltd
Concall Transcript Summaries — Brainbees Solutions Ltd