| Brainbees Solutions Ltd | Industry : (Retail) | |
|---|---|---|
|
BSE Code : 544226 |
NSE Symbol : FIRSTCRY |
P/E(TTM) : 172.59 |
|
ISIN Demat : INE02RE01045 |
Div & Yield% : 0.00 |
EPS(TTM) : 1.64 |
|
Book Value(₹) : 118.34 |
Market Cap(₹Cr) : 14,775.00 |
Face Value(₹) : 2.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 2,470.86 | 2,163.21 | 2,541.89 | 1,752.39 | 1,309.29 |
| Other Income | 166.30 | 103.25 | 98.73 | 89.89 | 134.55 |
| Stock Adjustments | 203.33 | 48.81 | -337.53 | 337.68 | 147.45 |
| Total Income | 2,840.49 | 2,315.27 | 2,303.09 | 2,179.96 | 1,591.29 |
| EXPENDITURE : | |||||
| Raw Materials | 1,771.60 | 1,457.09 | 1,419.36 | 1,459.09 | 978.61 |
| Power and Fuel Cost | 13.68 | 12.03 | 9.23 | 6.53 | 4.41 |
| Other Manufacturing Expenses | 6.02 | 5.51 | 51.22 | 49.07 | 23.26 |
| Selling and Administration Expenses | 338.06 | 292.61 | 267.45 | 264.44 | 137.60 |
| Miscellaneous Expenses | 49.65 | 44.50 | 43.00 | 3.74 | 31.62 |
| Employee Benefit Expenses | 393.04 | 385.01 | 524.46 | 253.38 | 185.82 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 268.43 | 118.50 | -11.62 | 143.71 | 229.97 |
| Interest | 50.93 | 51.89 | 40.05 | 23.12 | 12.37 |
| Gross Profit | 217.50 | 66.61 | -51.67 | 120.59 | 217.60 |
| Depreciation | 137.60 | 150.02 | 129.23 | 86.82 | 59.89 |
| Profit Before Tax | 79.90 | -83.41 | -180.90 | 33.77 | 157.71 |
| Current Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 20.03 | -21.21 | -24.51 | 15.00 | -126.16 |
| Reported Net Profit | 59.88 | -62.19 | -156.39 | 18.78 | 283.87 |
| Extraordinary Items | -0.29 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Net Profit | 60.17 | -62.19 | -156.39 | 18.78 | 283.87 |
| Adjustment below Net Profit | -0.28 | -0.02 | 1.26 | -73.93 | -0.04 |
| Profit/Loss Balance carried down | 267.28 | 329.49 | 484.62 | 508.82 | 231.88 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | -105.31 | 0.00 | 0.00 | -30.94 | 6.88 |
| P & L Balance carried down | 432.18 | 267.28 | 329.49 | 484.62 | 508.82 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 1.15 | -1.39 | -3.61 | 1.88 | 19.87 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 115.98 | 93.89 | 86.27 | 351.49 | 246.91 |
| Book Value(Adj)-Unit Curr | 115.98 | - | - | - | - |