Bharat Immunologicals & Biologicals Corporation Limited | Small-cap | Healthcare

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Sep 2023

Income Metrics

Revenue 0
Gross Profit 0
Operating Income -47.2M
Net Income -49.2M
EPS (Diluted) ₹-1.14

Balance Sheet Metrics

Total Assets 1.9B
Total Liabilities 1.1B
Shareholders Equity 787.1M
Debt to Equity 1.39

Cash Flow Metrics

Operating Cash Flow -708.6M
Free Cash Flow -456.9M

Revenue & Profitability Trend

Bharat Income Statement From 2019 to 2023

Metric20232022202120202019
Revenue i446.1M783.9M853.3M668.4M836.5M
Cost of Goods Sold i422.1M660.5M883.5M619.2M796.9M
Gross Profit i24.0M123.4M-30.2M49.2M39.6M
Gross Margin % i5.4%15.7%-3.5%7.4%4.7%
Operating Expenses
Research & Development i05.0K4.8M5.2M5.8M
Selling, General & Administrative i9.9M6.5M7.0M7.3M8.4M
Other Operating Expenses i20.8M24.8M22.2M26.5M20.8M
Total Operating Expenses i30.7M31.3M34.0M39.0M35.0M
Operating Income i-160.1M-48.5M-211.0M-105.2M-94.1M
Operating Margin % i-35.9%-6.2%-24.7%-15.7%-11.3%
Non-Operating Items
Interest Income i4.7M5.5M6.8M9.1M7.2M
Interest Expense i69.6M51.1M43.6M40.6M14.6M
Other Non-Operating Income-----
Pre-tax Income i-222.7M-96.9M-242.1M-142.0M-73.7M
Income Tax i-56.3M-9.3M-61.0M-39.9M-15.8M
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-166.4M-87.5M-181.1M-102.1M-57.9M
Net Margin % i-37.3%-11.2%-21.2%-15.3%-6.9%
Key Metrics
EBITDA i-154.9M-40.7M-202.0M-99.0M-56.4M
EPS (Basic) i₹-3.85₹-2.03₹-4.19₹-2.36₹-1.34
EPS (Diluted) i₹-3.85₹-2.03₹-4.19₹-2.36₹-1.34
Basic Shares Outstanding i4318000043180000431800004318000043180000
Diluted Shares Outstanding i4318000043180000431800004318000043180000

Income Statement Trend

Bharat Balance Sheet From 2019 to 2023

Metric20232022202120202019
Assets
Current Assets
Cash & Equivalents i12.9M46.4M12.3M9.8M4.1M
Short-term Investments i---111.1M21.0M
Accounts Receivable i138.8M11.3M105.0K176.1M729.7M
Inventory i14.2M362.5M134.9M517.2M144.4M
Other Current Assets53.0K40.0K31.0K30.0K106.0K
Total Current Assets i358.0M654.3M339.5M930.2M987.4M
Non-Current Assets
Property, Plant & Equipment i72.0M72.0M72.0M44.7M4.6M
Goodwill i-----
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets39.0K-1.0K--1.0K2.0K
Total Non-Current Assets i1.5B1.5B700.3M338.1M262.2M
Total Assets i1.9B2.1B1.0B1.3B1.2B
Liabilities
Current Liabilities
Accounts Payable i10.3M8.7M147.9M435.3M441.8M
Short-term Debt i702.2M778.8M272.9M30.4M322.2M
Current Portion of Long-term Debt-----
Other Current Liabilities27.7M28.2M5.6M-2.0K-1.0K
Total Current Liabilities i940.4M1.0B640.9M1.0B884.8M
Non-Current Liabilities
Long-term Debt i-----
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-1.0K1.0K-6.0K-1.0K
Total Non-Current Liabilities i63.9M61.1M58.5M56.5M58.1M
Total Liabilities i1.0B1.1B699.4M1.1B942.8M
Equity
Common Stock i431.8M431.8M431.8M431.8M431.8M
Retained Earnings i-662.1M-495.7M-408.2M-227.1M-115.0M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i882.1M1.1B340.4M204.7M306.8M
Key Metrics
Total Debt i702.2M778.8M272.9M30.4M322.2M
Working Capital i-582.4M-358.4M-301.4M-76.9M102.6M

Balance Sheet Composition

Bharat Cash Flow Statement From 2019 to 2023

Metric20232022202120202019
Operating Activities
Net Income i-222.7M-96.9M-242.1M-142.0M-73.7M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i248.9M-249.7M249.5M444.6M-705.4M
Operating Cash Flow i87.5M-295.9M365.3M340.9M-781.5M
Investing Activities
Capital Expenditures i000-5.0K-251.0K
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i01.0K1.0K-4.0K-251.0K
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i-----
Debt Repayment i-----
Financing Cash Flow i-76.6M505.9M-74.3M-296.7M327.1M
Free Cash Flow i108.9M-421.2M117.8M340.8M-321.2M
Net Change in Cash i10.8M210.0M291.1M44.2M-454.6M

Cash Flow Trend

Bharat Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -5.48
Price to Book 1.16
Price to Sales 11.76
PEG Ratio -0.09

Profitability Ratios

Profit Margin -241.59%
Operating Margin -2,888.44%
Return on Equity -21.00%
Return on Assets -6.28%

Financial Health

Current Ratio 0.33
Debt to Equity 94.48
Beta 0.90

Per Share Data

EPS (TTM) ₹-4.18
Book Value per Share ₹18.24
Revenue per Share ₹1.77

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
bibcl910.7M-5.481.16-21.00%-241.59%94.48
Biocon 470.2B109.741.953.66%2.44%66.26
OneSource Specialty 214.4B-1,148.533.64-0.31%-0.85%16.03
Zota Health Care 46.7B-74.4719.30-24.83%-17.04%0.61
Dishman Carbogen 45.3B42.710.760.06%3.60%40.97
Panacea Biotec 26.3B222.063.03-1.01%1.88%2.67

Financial data is updated regularly. All figures are in the company's reporting currency.