Basilic Fly Studio Ltd.

Financial

	Basilic Fly Studio	Digikore Studios	Phantom Digi. Effect
Operational Metrics
IT
Net Sales by Employee Cost	4.49 .	3.15 .	2.94 .
Financials
5 yr Average ROE	46.7 %	41.58 %	41.69 %
5yr average Equity Multiplier	2.27	3.39	8.9
5yr Average Asset Turnover Ratio	1.27	1.93	1.28
5yr Avg Net Profit Margin	24.8 %	10.98 %	15.78 %
Price to Book	0.0	0.0	0.0
P/E	20.44	12.49	12.35
5yr Avg Cash Conversion Cycle	121.87 Days	118.84 Days	259.36 Days
Inventory Days	0.0	0.0	82.22 Days
Days Receivable	121.87 Days	118.84 Days	136.21 Days
Days Payable	0.0	0.0	49.78 Days
5yr Average Interest Coverage Ratio	53.17	7.51	14.6
5yr Avg ROCE	54.82 %	59.3 %	48.57 %
5yr Avg Operating Profit Margin	34.33 %	17.83 %	26.04 %
5 yr average Debt to Equity	0.4	1.2	4.49
5yr CAGR Net Profit	109.73 %	82.56 %	193.87 %
5yr Average Return on Assets	27.87 %	14.57 %	15.47 %
Shareholdings
Promoter Holding	59.9 %	66.62 %	54.74 %
Share Pledged by Promoters	7.54 %	38.52 %	33.63 %
Change in Promoter Holding (3 Yrs)	0.0	0.08 %	-9.18 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Basilic Fly Studio	Digikore Studios	Phantom Digi. Effect
Product Wise Break-Up	Product Wise Break-Up Studio/ VFX Company 89.61 Production House 10.39 Advertising 0 Sponsorship Fees 0 Comics Sales 0 VFX Services 0	Product Wise Break-Up Sponsorship Fees 9.05 VFX Services 100.0 Production House 0 Advertising 0.37 Comics Sales 2.2 Studio/ VFX Company 0	Product Wise Break-Up Sponsorship Fees 0 VFX Services 100.0 Production House 0 Advertising 0 Comics Sales 0 Studio/ VFX Company 0
Location Wise Break-Up	Location Wise Break-Up North America 40.0 Europe 35.0 Australia and New Zealand 17.0 Rest of the World 8.0 India 0 USA 0 Canada 0	Location Wise Break-Up Australia and New Zealand 0.96 North America 85.83 Rest of the World 0 USA 0 Europe 11.24 India 1.75 Canada 0 Others 0.22	Location Wise Break-Up Australia and New Zealand 0 North America 0 Rest of the World 0 USA 9.23 Europe 0 India 70.37 Canada 16.83 Others 3.57