₹350.00 ($3.64)

-1.00 (-0.28%)

BSE · Communication Services · Advertising Agencies · Tech Score Sell · Power 48 · ₹7.6B mcap · 2M float · 0.833% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.3B +18.8% ▲

5Y CAGR: +9.3%

Gross Profit

$308M +4.2% ▲

5Y CAGR: +27.1%

Operating Income

$326M +50.8% ▲

5Y CAGR: +37.6%

Net Income

$191M +18.9% ▲

5Y CAGR: +57.7%

EPS (Diluted)

$8.74 +14.5% ▲

5Y CAGR: +44.2%

EBITDA

$274M +17.6% ▲

5Y CAGR: +27.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$240M	$505M	$915M	$1.1B	$1.3B
YoY Growth	-70.4%	+109.9%	+81.3%	+16.6%	+18.8%
Cost of Revenue	$174M	$411M	$731M	$771M	$959M
Gross Profit	$67M	$93M	$184M	$296M	$308M
Gross Margin	27.8%	18.5%	20.1%	27.7%	24.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$13M	$12M	$16M	$33M	$65M
Operating Expenses	$22M	$28M	$63M	$80M	$70M
Operating Income	$45M	$66M	$121M	$216M	$326M
Operating Margin	18.8%	13.0%	13.2%	20.3%	25.7%
Interest Expense	$40M	$32M	$29M	$6M	$2M
Income Before Tax	$14M	$36M	$96M	$215M	$252M
Tax Expense	$4M	$10M	$25M	$55M	$61M
Net Income	$11M	$26M	$71M	$160M	$191M
Net Margin	4.5%	5.1%	7.8%	15.0%	15.0%
EPS (Diluted)	$0.78	$3.93	$4.63	$7.63	$8.74
EBITDA	$56M	$69M	$126M	$233M	$274M
Shares Outstanding	14M	7M	10M	14M	22M

Line Item	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$307M	$654M	$286M	$572M	$348M	$695M	$625M	$905M
Cost of Revenue	$187M	$432M	$207M	$423M	$262M	$536M	$462M	$675M
Gross Profit	$120M	$222M	$79M	$149M	$85M	$159M	$163M	$230M
Gross Margin	39.1%	33.9%	27.5%	26.0%	24.6%	22.9%	26.2%	25.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$33M	$600K	$29M	$560K	$36M	$31M	$54M
Operating Expenses	$38M	$60M	$600K	$29M	$560K	$36M	$31M	$54M
Operating Income	$82M	$79M	$78M	$120M	$85M	$123M	$132M	$177M
Operating Margin	26.7%	12.1%	27.3%	21.0%	24.4%	17.7%	21.2%	19.5%
Interest Expense	$1M	$2M	$603K	$1M	$395K	$790K	$0	$0
Income Before Tax	$81M	$78M	$61M	$122M	$65M	$130M	$136M	$188M
Tax Expense	$21M	$20M	$15M	$31M	$15M	$30M	$35M	$48M
Net Income	$60M	$58M	$46M	$91M	$50M	$99M	$101M	$140M
Net Margin	19.6%	8.9%	16.0%	16.0%	14.3%	14.3%	16.1%	15.4%
EPS (Diluted)	$2.89	$8.50	$3.28	$6.56	$0.00	$4.76	$4.62	$12.98
EBITDA	$83M	$174M	$64M	$132M	$67M	$142M	$148M	$190M
Shares Outstanding	14M	14M	14M	14M	0	21M	22M	11M

BRIGHT.BO BSE