Brooks Laboratories Ltd

NSE: BROOKS BSE: 533543

₹65.54

(6.54%)

Tue, 13 Oct 2026, 10:16 pm

MTF 5xInvest in Brooks Laboratories Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)206.5

PE Ratio14.61

Dividend0

Health Technology

Pharmaceuticals: Major

24.5K

Brooks Laboratories Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	233.20M	281.65M	449.26M	450.69M	525.39M	559.54M	795.41M	849.27M	852.13M	800.09M	575.40M	557.12M	550.30M	693.94M	771.02M	907.03M	627.62M	792.41M	823.36M
Gross profit	21.14M	50.25M	52.72M	79.24M	99.65M	142.42M	173.52M	187.53M	142.47M	151.65M	80.09M	-70.67M	-74.37M	-18.95M	-20.45M	-79.11M	-286.79M	63.17M	107.17M
Operating expenses (excl. COGS)	-150.00K	-338.00K	-238.00K	-10.78M	-13.02M	-42.75M	-76.61M	-110.13M	-84.90M	-50.02M	-46.39M	-83.03M	-74.22M	-76.15M	-87.98M	-139.51M	-123.64M	-51.18M	-75.58M
Selling/general/admin expenses, total	—	—	—	-10.78M	-13.02M	-42.75M	-76.61M	-110.13M	-84.90M	-51.70M	-46.39M	-83.03M	-74.22M	-76.15M	-86.11M	-137.96M	-121.73M	-51.18M	-75.58M
Research & development	—	—	—	—	—	—	—	—	—	—	—	0	0	—	—	0	—	—	—
Selling/general/admin expenses, other	—	—	—	-10.78M	-13.02M	-42.75M	-76.61M	-110.13M	-84.90M	-51.70M	-46.39M	-83.03M	-74.22M	-76.15M	-86.11M	-137.96M	-121.73M	-51.18M	-75.58M
Other operating expenses, total	-150.00K	-338.00K	-238.00K	0	0	0	0	0	0	1.68M	0	0	0	0	-1.86M	-1.55M	-1.91M	0	0
Operating income	20.99M	49.91M	52.48M	68.45M	86.64M	99.68M	96.91M	77.40M	57.57M	101.64M	33.70M	-153.70M	-148.59M	-95.10M	-108.43M	-218.62M	-410.43M	11.99M	31.59M
Non-operating income, total	-7.08M	-11.43M	-20.71M	-13.74M	-13.67M	-7.98M	-1.08M	-1.68M	45.93M	6.55M	-8.87M	-21.64M	-890.00K	-40.03M	18.58M	-20.36M	59.82M	3.56M	327.00K
Interest expense, net of interest capitalized	-7.43M	-11.45M	-21.12M	-15.19M	-16.08M	-15.36M	-747.15K	-1.19M	-4.43M	-7.94M	-10.09M	-24.04M	-29.63M	-33.50M	-30.94M	-30.97M	-21.83M	-8.45M	-10.28M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	353.00K	16.00K	416.00K	1.45M	2.40M	7.38M	-335.64K	-22.01K	41.63M	13.21M	1.23M	2.40M	26.72M	-6.53M	49.52M	10.61M	9.60M	11.55M	10.16M
Non-operating interest income	0	0	0	0	0	9.00M	—	—	23.27M	13.90M	1.08M	1.35M	1.08M	1.51M	1.70M	877.00K	921.00K	736.00K	2.31M
Miscellaneous non-operating expense	353.00K	16.00K	416.00K	1.45M	2.40M	-1.63M	-335.64K	-22.01K	18.37M	-695.00K	143.00K	1.05M	25.63M	-8.04M	47.82M	9.73M	8.36M	10.52M	7.26M
Unusual income/expense	—	—	—	—	—	—	—	-471.00K	8.73M	1.29M	—	0	2.02M	0	0	0	72.06M	452.00K	445.00K
Pretax income	13.91M	38.48M	31.78M	54.71M	72.97M	91.70M	95.83M	75.71M	103.50M	108.19M	24.83M	-175.34M	-149.48M	-135.14M	-89.85M	-238.98M	-350.60M	15.55M	31.92M
Taxes	-2.66M	-2.68M	-2.17M	-2.75M	-3.02M	-3.34M	-24.39M	-3.32M	-8.83M	-1.85M	-8.16M	37.21M	1.43M	-108.62M	-103.82M	45.85M	73.24M	-259.00K	-1.75M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	80.23M	101.54M	0	0
After tax other income/expense	0	0	0	0	-1.07M	0	0	0	0	-1.00K	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	11.25M	35.80M	29.61M	51.96M	68.88M	88.36M	71.44M	72.39M	94.67M	106.33M	16.67M	-138.13M	-148.05M	-243.76M	-193.75M	-112.90M	-208.92M	-195.92M	-99.67M
Net income	11.25M	35.80M	29.61M	51.96M	68.88M	88.36M	71.44M	72.39M	94.67M	106.33M	16.67M	-138.13M	-148.05M	-243.76M	-193.75M	-112.90M	-208.92M	-195.92M	-99.67M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	11.25M	35.80M	29.61M	51.96M	68.88M	88.36M	71.44M	72.39M	94.67M	106.33M	16.67M	-138.13M	-148.05M	-243.76M	-193.75M	-112.90M	-208.92M	-195.92M	-99.67M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	24.10M	53.87M	56.94M	73.64M	92.75M	106.24M	105.05M	85.71M	68.61M	113.23M	50.42M	-89.25M	-83.59M	-28.63M	-37.00M	-145.11M	-340.16M	29.72M	47.61M
EBIT	20.99M	49.91M	52.48M	68.45M	86.64M	99.68M	96.91M	77.40M	57.57M	101.64M	33.70M	-153.70M	-148.59M	-95.10M	-108.43M	-218.62M	-410.43M	11.99M	31.59M
Total operating expenses	-212.21M	-231.74M	-396.78M	-382.24M	-438.75M	-459.86M	-698.50M	-771.87M	-794.56M	-698.46M	-541.70M	-710.82M	-698.89M	-789.04M	-879.45M	-1.13B	-1.04B	-780.42M	-791.76M
Prepaid expenses	—	—	—	—	—	39.61M	61.68M	74.17M	507.00K	368.00K	709.00K	1.00M	1.12M	1.03M	1.87M	1.77M	943.00K	928.00K	831.00K
Deferred income, current	—	—	—	—	—	—	—	3.85M	4.10M	1.93M	3.51M	6.94M	10.05M	14.41M	11.47M	21.80M	11.44M	5.12M	8.11M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	3.42M	0	0	5.29M	5.29M	0	6.02M	3.56M	3.56M	12.39M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	2.65M	4.76M	6.91M	8.56M	10.17M	12.13M	13.78M	15.96M	15.88M	17.50M	61.87M	100.63M	95.63M	89.75M	32.30M	53.66M	0	—	—
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	468.29M	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	233.20M	281.65M	449.26M	450.69M	525.39M	559.54M	795.41M	849.27M	852.13M	800.09M	575.40M	557.12M	550.30M	693.94M	771.02M	907.03M	627.62M	792.41M	823.36M
Gross profit	21.14M	50.25M	52.72M	79.24M	99.65M	142.42M	173.52M	187.53M	142.47M	151.65M	80.09M	-70.67M	-74.37M	-18.95M	-20.45M	-79.11M	-286.79M	63.17M	107.17M
Operating expenses (excl. COGS)	-150.00K	-338.00K	-238.00K	-10.78M	-13.02M	-42.75M	-76.61M	-110.13M	-84.90M	-50.02M	-46.39M	-83.03M	-74.22M	-76.15M	-87.98M	-139.51M	-123.64M	-51.18M	-75.58M
Selling/general/admin expenses, total	—	—	—	-10.78M	-13.02M	-42.75M	-76.61M	-110.13M	-84.90M	-51.70M	-46.39M	-83.03M	-74.22M	-76.15M	-86.11M	-137.96M	-121.73M	-51.18M	-75.58M
Research & development	—	—	—	—	—	—	—	—	—	—	—	0	0	—	—	0	—	—	—
Selling/general/admin expenses, other	—	—	—	-10.78M	-13.02M	-42.75M	-76.61M	-110.13M	-84.90M	-51.70M	-46.39M	-83.03M	-74.22M	-76.15M	-86.11M	-137.96M	-121.73M	-51.18M	-75.58M
Other operating expenses, total	-150.00K	-338.00K	-238.00K	0	0	0	0	0	0	1.68M	0	0	0	0	-1.86M	-1.55M	-1.91M	0	0
Operating income	20.99M	49.91M	52.48M	68.45M	86.64M	99.68M	96.91M	77.40M	57.57M	101.64M	33.70M	-153.70M	-148.59M	-95.10M	-108.43M	-218.62M	-410.43M	11.99M	31.59M
Non-operating income, total	-7.08M	-11.43M	-20.71M	-13.74M	-13.67M	-7.98M	-1.08M	-1.68M	45.93M	6.55M	-8.87M	-21.64M	-890.00K	-40.03M	18.58M	-20.36M	59.82M	3.56M	327.00K
Interest expense, net of interest capitalized	-7.43M	-11.45M	-21.12M	-15.19M	-16.08M	-15.36M	-747.15K	-1.19M	-4.43M	-7.94M	-10.09M	-24.04M	-29.63M	-33.50M	-30.94M	-30.97M	-21.83M	-8.45M	-10.28M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	353.00K	16.00K	416.00K	1.45M	2.40M	7.38M	-335.64K	-22.01K	41.63M	13.21M	1.23M	2.40M	26.72M	-6.53M	49.52M	10.61M	9.60M	11.55M	10.16M
Non-operating interest income	0	0	0	0	0	9.00M	—	—	23.27M	13.90M	1.08M	1.35M	1.08M	1.51M	1.70M	877.00K	921.00K	736.00K	2.31M
Miscellaneous non-operating expense	353.00K	16.00K	416.00K	1.45M	2.40M	-1.63M	-335.64K	-22.01K	18.37M	-695.00K	143.00K	1.05M	25.63M	-8.04M	47.82M	9.73M	8.36M	10.52M	7.26M
Unusual income/expense	—	—	—	—	—	—	—	-471.00K	8.73M	1.29M	—	0	2.02M	0	0	0	72.06M	452.00K	445.00K
Pretax income	13.91M	38.48M	31.78M	54.71M	72.97M	91.70M	95.83M	75.71M	103.50M	108.19M	24.83M	-175.34M	-149.48M	-135.14M	-89.85M	-238.98M	-350.60M	15.55M	31.92M
Taxes	-2.66M	-2.68M	-2.17M	-2.75M	-3.02M	-3.34M	-24.39M	-3.32M	-8.83M	-1.85M	-8.16M	37.21M	1.43M	-108.62M	-103.82M	45.85M	73.24M	-259.00K	-1.75M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	80.23M	101.54M	0	0
After tax other income/expense	0	0	0	0	-1.07M	0	0	0	0	-1.00K	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	11.25M	35.80M	29.61M	51.96M	68.88M	88.36M	71.44M	72.39M	94.67M	106.33M	16.67M	-138.13M	-148.05M	-243.76M	-193.75M	-112.90M	-208.92M	-195.92M	-99.67M
Net income	11.25M	35.80M	29.61M	51.96M	68.88M	88.36M	71.44M	72.39M	94.67M	106.33M	16.67M	-138.13M	-148.05M	-243.76M	-193.75M	-112.90M	-208.92M	-195.92M	-99.67M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	11.25M	35.80M	29.61M	51.96M	68.88M	88.36M	71.44M	72.39M	94.67M	106.33M	16.67M	-138.13M	-148.05M	-243.76M	-193.75M	-112.90M	-208.92M	-195.92M	-99.67M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	24.10M	53.87M	56.94M	73.64M	92.75M	106.24M	105.05M	85.71M	68.61M	113.23M	50.42M	-89.25M	-83.59M	-28.63M	-37.00M	-145.11M	-340.16M	29.72M	47.61M
EBIT	20.99M	49.91M	52.48M	68.45M	86.64M	99.68M	96.91M	77.40M	57.57M	101.64M	33.70M	-153.70M	-148.59M	-95.10M	-108.43M	-218.62M	-410.43M	11.99M	31.59M
Total operating expenses	-212.21M	-231.74M	-396.78M	-382.24M	-438.75M	-459.86M	-698.50M	-771.87M	-794.56M	-698.46M	-541.70M	-710.82M	-698.89M	-789.04M	-879.45M	-1.13B	-1.04B	-780.42M	-791.76M
Prepaid expenses	—	—	—	—	—	39.61M	61.68M	74.17M	507.00K	368.00K	709.00K	1.00M	1.12M	1.03M	1.87M	1.77M	943.00K	928.00K	831.00K
Deferred income, current	—	—	—	—	—	—	—	3.85M	4.10M	1.93M	3.51M	6.94M	10.05M	14.41M	11.47M	21.80M	11.44M	5.12M	8.11M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	3.42M	0	0	5.29M	5.29M	0	6.02M	3.56M	3.56M	12.39M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	2.65M	4.76M	6.91M	8.56M	10.17M	12.13M	13.78M	15.96M	15.88M	17.50M	61.87M	100.63M	95.63M	89.75M	32.30M	53.66M	0	—	—
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	468.29M	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0