B.A.G.
BAGFILMS.NSB.A.G. Films and Media Limited Price (BAGFILMS.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
232,675,000
(17.5613)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
B.A.G. Films and Media LimitedCurrency: INR
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
441,424,652.00
+0% |
351,811,169.00
-20% |
667,807,731.00
+90% |
701,478,993.00
+5% |
751,930,453.00
+7% |
1,169,287,494.00
+56% |
1,175,570,515.00
+1% |
1,444,950,402.00
+23% |
1,277,987,401.00
-12% |
1,173,674,204.00
-8% |
1,366,840,282.00
+16% |
1,317,806,613.00
-4% |
1,448,260,125.00
+10% |
1,199,222,340.00
-17% |
999,664,275.00
-17% |
1,202,803,000.00
+20% |
1,117,112,000.00
-7% |
1,318,643,000.00
+18% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 301,427,480.00 | 486,073,366.00 | 617,505,783.00 | 437,490,206.00 | 326,468,683.00 | -75,577,334.00 | -65,456,235.00 | 10,663,196.00 | 48,186,928.00 | -22,222,020.00 | 23,964,178.00 | 14,494,219.00 | 25,792,154.00 | 36,261,491.00 | 115,915,788.00 | 19,274,000.00 | -80,372,000.00 | 91,629,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
139,997,172.00
+0% |
-134,262,197.00
-196% |
50,301,948.00
-137% |
263,988,787.00
+425% |
425,461,770.00
+61% |
1,244,864,828.00
+193% |
1,241,026,750.00
0% |
1,434,287,206.00
+16% |
1,229,800,473.00
-14% |
1,195,896,224.00
-3% |
1,342,876,104.00
+12% |
1,303,312,394.00
-3% |
1,422,467,971.00
+9% |
1,162,960,849.00
-18% |
883,748,487.00
-24% |
1,183,529,000.00
+34% |
1,197,484,000.00
+1% |
1,227,014,000.00
+2% |
|
| Gross Profit Ratio | (0.32%) | (-0.38%) | (0.08%) | (0.38%) | (0.57%) | (1.06%) | (1.06%) | (0.99%) | (0.96%) | (1.02%) | (0.98%) | (0.99%) | (0.98%) | (0.97%) | (0.88%) | (0.98%) | (1.07%) | (0.93%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 37,850,991.00 | 100,841,463.00 | 122,427,203.00 | 84,194,846.00 | 100,891,242.00 | 0.00 | 997,709.00 | 0.00 | 3,465,607.00 | 3,751,347.00 | 3,700,079.00 | 36,350,137.00 | 89,645,404.00 | 121,079,909.00 | 70,249,048.00 | 113,691,000.00 | 115,698,000.00 | 125,547,000.00 | |
| Selling, General & Admin... | 37,850,991.00 | 248,601,754.00 | 489,849,813.00 | 433,770,436.00 | 573,154,807.00 | 0.00 | 656,328,498.00 | 31,101,949.00 | 3,465,607.00 | 3,751,347.00 | 3,700,079.00 | 192,821,090.00 | 202,796,715.00 | 121,079,909.00 | 70,249,048.00 | 113,691,000.00 | 18,887,000.00 | 125,547,000.00 | |
| Selling & Marketing Exp... | 0.00 | 147,760,291.00 | 367,422,610.00 | 349,575,590.00 | 472,263,565.00 | 0.00 | 592,169,349.00 | 0.00 | 0.00 | 0.00 | 0.00 | 156,470,953.00 | 113,151,311.00 | 0.00 | 0.00 | 0.00 | -96,811,000.00 | 0.00 | |
| Depreciation and Amortiz... | 28,058,574.00 | 110,952,430.00 | 218,344,499.00 | 163,776,891.00 | 165,590,951.00 | 155,815,516.00 | 208,195,335.00 | 186,558,055.00 | 244,342,909.00 | 151,502,521.00 | 129,914,714.00 | 169,745,515.00 | 131,303,654.00 | 105,850,692.00 | 78,399,574.00 | 61,456,000.00 | 52,351,000.00 | 47,833,000.00 | |
| Other Expenses | 31,240,424.00 | 147,107,893.00 | 476,247,495.00 | 240,120,102.00 | 243,191,835.00 | 1,501,837,334.00 | 2,119,046.00 | 15,565,088.00 | 4,837,797.00 | 1,266,661.00 | 655,857.00 | 5,899,821.00 | 823,800.00 | 7,307,322.00 | 6,473,017.00 | 6,250,000.00 | 6,056,000.00 | 0.00 | |
| Total Operating Expenses | 69,091,415.00 | 395,709,647.00 | 966,097,308.00 | 673,890,538.00 | 816,346,642.00 | 1,501,837,334.00 | 1,527,370,785.00 | 1,361,623,501.00 | 1,216,400,830.00 | 1,063,137,024.00 | 1,144,508,097.00 | 1,201,714,081.00 | 1,216,805,196.00 | 1,173,918,974.00 | 929,771,691.00 | 1,047,945,000.00 | 1,122,878,000.00 | 941,561,000.00 | |
| Cost and Exponses | 370,518,895.00 | 881,783,013.00 | 1,583,603,091.00 | 1,111,380,744.00 | 1,142,815,325.00 | 1,426,260,000.00 | 1,461,914,550.00 | 1,372,286,697.00 | 1,264,587,758.00 | 1,040,915,004.00 | 1,168,472,275.00 | 1,216,208,300.00 | 1,242,597,350.00 | 1,210,180,465.00 | 1,045,687,479.00 | 1,067,219,000.00 | 1,042,506,000.00 | 105,225,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
70,905,757.00
+0% |
-529,971,844.00
-847% |
-915,795,360.00
+73% |
-409,901,751.00
-55% |
-390,884,872.00
-5% |
-256,972,506.00
-34% |
-286,344,035.00
+11% |
72,663,705.00
-125% |
13,399,643.00
-82% |
132,759,200.00
+891% |
198,368,007.00
+49% |
101,598,313.00
-49% |
205,662,775.00
+102% |
-5,071,267.00
-102% |
-41,448,000.00
+717% |
140,480,000.00
-439% |
74,749,000.00
-47% |
1,213,418,000.00
+1,523% |
|
| Operating Income Ratio | (0.16%) | (-1.51%) | (-1.37%) | (-0.58%) | (-0.52%) | (-0.22%) | (-0.24%) | (0.05%) | (0.01%) | (0.11%) | (0.15%) | (0.08%) | (0.14%) | (0.00%) | (-0.04%) | (0.12%) | (0.07%) | (0.92%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 | 2,034,169.00 | 2,765,166.00 | 4,063,679.00 | 8,853,489.00 | 13,192,421.00 | 8,160,635.00 | 7,027,663.00 | 18,977,847.00 | 20,333,343.00 | 22,371,522.00 | 12,995,000.00 | 2,741,000.00 | 13,507,000.00 | |
| Interest Expenses | 14,691,673.00 | 9,849,172.00 | 7,548,970.00 | 17,042,057.00 | 35,053,653.00 | 74,395,140.00 | 112,272,606.00 | 0.00 | 161,208,284.00 | 149,164,340.00 | 158,009,986.00 | 137,577,076.00 | 130,086,247.00 | 122,853,557.00 | 128,032,346.00 | 103,169,000.00 | 93,290,000.00 | 100,584,000.00 | |
| Total Other Income/Exp... | -14,691,673.00 | -9,849,172.00 | -12,547,462.00 | -17,042,058.00 | -35,053,652.00 | -63,845,170.00 | -104,463,400.00 | -168,104,414.00 | -147,436,672.00 | -137,858,217.00 | -164,784,182.00 | -131,012,834.00 | -149,662,044.00 | -95,346,464.00 | -97,544,165.00 | -83,904,000.00 | -82,468,000.00 | -1,129,203,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 98,964,331.00 | -419,019,414.00 | -697,450,861.00 | -246,124,861.00 | -260,474,868.00 | -111,706,960.00 | -77,997,574.00 | 259,221,760.00 | 257,742,552.00 | 284,261,721.00 | 326,339,182.00 | 275,903,210.00 | 336,834,350.00 | 100,779,425.00 | 62,550,722.00 | 201,936,000.00 | 127,100,000.00 | 232,632,000.00 | |
| EBITDA ratio | (0.22%) | (-1.19%) | (-1.04%) | (-0.35%) | (-0.30%) | (-0.09%) | (-0.07%) | (0.17%) | (0.21%) | (0.25%) | (0.24%) | (0.21%) | (0.25%) | (0.10%) | (0.06%) | (0.18%) | (0.12%) | (0.18%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 56,214,084.00 | -539,821,016.00 | -923,344,330.00 | -426,943,809.00 | -425,938,525.00 | -331,367,646.00 | -390,656,309.00 | -95,440,709.00 | -134,037,030.00 | -5,099,017.00 | 35,214,325.00 | -24,052,770.00 | 49,508,964.00 | -106,546,736.00 | -144,018,993.00 | 51,680,000.00 | -12,628,000.00 | 84,215,000.00 | |
| Income Before Tax Ratio | (0.13%) | (-1.53%) | (-1.38%) | (-0.61%) | (-0.57%) | (-0.28%) | (-0.33%) | (-0.07%) | (-0.10%) | (0.00%) | (0.03%) | (-0.02%) | (0.03%) | (-0.09%) | (-0.14%) | (0.04%) | (-0.01%) | (0.06%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 22,612,366.00 | 30,962,713.00 | 26,321,733.00 | 6,189,667.00 | 13,983,139.00 | 2,942,052.00 | -9,506,259.00 | -4,111,866.00 | -39,151,772.00 | -5,355,525.00 | -641,892.00 | -14,741,696.00 | -377,465.00 | -3,480,613.00 | 1,466,667.00 | 2,077,000.00 | 2,283,000.00 | 16,501,999.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 33,601,717.00
+0% |
-570,783,729.00
-1,799% |
-949,666,063.00
+66% |
-433,133,476.00
-54% |
-439,921,664.00
+2% |
-336,012,240.00
-24% |
-381,150,050.00
+13% |
-104,028,141.00
-73% |
-94,885,258.00
-9% |
256,508.00
-100% |
35,856,217.00
+13,879% |
-21,630,063.00
-160% |
34,095,180.00
-258% |
-91,322,959.00
-368% |
-117,165,168.00
+28% |
27,764,000.00
-124% |
-16,799,000.00
-161% |
39,829,000.00
-337% |
|
| Net Income Ratio | (0.08%) | (-1.62%) | (-1.42%) | (-0.62%) | (-0.59%) | (-0.29%) | (-0.32%) | (-0.07%) | (-0.07%) | (0.00%) | (0.03%) | (-0.02%) | (0.02%) | (-0.08%) | (-0.12%) | (0.02%) | (-0.02%) | (0.03%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.54 | -6.05 | -8.57 | -3.62 | -2.66 | -2.03 | -2.24 | -0.61 | -0.56 | 0.00 | 0.24 | -0.09 | 0.15 | -0.46 | -0.59 | 0.14 | -0.08 | 0.20 | |
| Diluted EPS | 0.53 | -6.04 | -8.56 | -3.62 | -2.66 | -1.88 | -1.72 | -0.51 | -0.46 | 0.00 | 0.20 | -0.09 | 0.15 | -0.46 | -0.59 | 0.12 | -0.08 | 0.17 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 61,607,387.00 | 94,373,102.00 | 110,856,569.00 | 119,727,656.00 | 165,218,090.00 | 165,173,090.00 | 170,176,994.00 | 170,218,090.00 | 170,707,729.00 | 180,670,003.00 | 188,118,090.00 | 232,674,583.00 | 222,928,282.00 | 197,918,090.00 | 197,918,090.00 | 197,918,000.00 | 197,918,000.00 | 197,918,000.00 | |
| Diluted Share Outstanding | 62,670,050.00 | 94,477,872.00 | 110,910,268.00 | 119,776,299.00 | 165,218,090.00 | 179,066,533.00 | 221,695,847.00 | 204,125,194.00 | 204,902,908.00 | 215,978,553.00 | 222,874,583.00 | 232,674,583.00 | 222,928,282.00 | 197,918,090.00 | 197,918,090.00 | 232,675,000.00 | 197,918,000.00 | 232,675,000.00 | |