Brainbees Solutions Ltd
NSE:FIRSTCRY
Income Statement
Earnings Waterfall
Brainbees Solutions Ltd
Income Statement
Brainbees Solutions Ltd
| Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
0
|
0
|
1 522
|
0
|
0
|
|
| Revenue |
100 378
N/A
|
73 962
-26%
|
76 596
+4%
|
78 701
+3%
|
80 643
+2%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(63 862)
|
(46 473)
|
(48 528)
|
(49 145)
|
(50 495)
|
|
| Gross Profit |
36 516
N/A
|
27 489
-25%
|
28 068
+2%
|
29 556
+5%
|
30 147
+2%
|
|
| Operating Income | ||||||
| Operating Expenses |
(40 393)
|
(29 014)
|
(29 814)
|
(31 518)
|
(32 063)
|
|
| Selling, General & Administrative |
(17 611)
|
(10 093)
|
(24 042)
|
(7 744)
|
(8 128)
|
|
| Depreciation & Amortization |
(5 643)
|
(3 997)
|
(4 046)
|
(4 101)
|
(4 107)
|
|
| Other Operating Expenses |
(17 139)
|
(14 924)
|
(1 726)
|
(19 673)
|
(19 829)
|
|
| Operating Income |
(3 876)
N/A
|
(1 525)
+61%
|
(1 746)
-15%
|
(1 962)
-12%
|
(1 916)
+2%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(1 357)
|
(1 092)
|
(601)
|
(1 606)
|
(1 599)
|
|
| Non-Reccuring Items |
(133)
|
(128)
|
(496)
|
(437)
|
(462)
|
|
| Total Other Income |
938
|
1 082
|
523
|
1 721
|
1 794
|
|
| Pre-Tax Income |
(4 428)
N/A
|
(1 662)
+62%
|
(2 320)
-40%
|
(2 285)
+1%
|
(2 182)
+4%
|
|
| Net Income | ||||||
| Tax Provision |
(172)
|
(303)
|
(328)
|
(271)
|
(251)
|
|
| Income from Continuing Operations |
(4 600)
|
(1 965)
|
(2 648)
|
(2 556)
|
(2 433)
|
|
| Income to Minority Interest |
788
|
301
|
733
|
744
|
773
|
|
| Net Income (Common) |
(3 812)
N/A
|
(1 665)
+56%
|
(1 915)
-15%
|
(1 812)
+5%
|
(1 660)
+8%
|
|
| EPS (Diluted) |
-8.27
N/A
|
-3.41
+59%
|
-4.11
-21%
|
-3.74
+9%
|
-3.44
+8%
|
|